Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
A
B
C
D
E
F
G
Constants
and
Other
Numeric
Values
PPI96
127.3
PPI
for
industrial
commodities,
1996;
http://
www.
bls.
gov/
ppi/
PPI97
127.7
PPI
for
industrial
commodities,
1997;
http://
www.
bls.
gov/
ppi/
PPI98
124.8
PPI
for
industrial
commodities,
1998;
http://
www.
bls.
gov/
ppi/
PPI99
126.5
PPI
for
industrial
commodities,
1999;
http://
www.
bls.
gov/
ppi/
PPI00
134.8
PPI
for
industrial
commodities,
2000;
http://
www.
bls.
gov/
ppi/
PPI01
135.7
PPI
for
industrial
commodities,
2001;
http://
www.
bls.
gov/
ppi/

CCI81
3535
Construction
Cost
Index,
1981
­
Annual
Average
(
http://
enr.
construction.
com/
cost/
costcci.
asp)
CCI96
5620
Construction
Cost
Index,
1996
­
Annual
Average
(
http://
enr.
construction.
com/
cost/
costcci.
asp)
CCI97
5825
Construction
Cost
Index,
1997
­
Annual
Average
(
http://
enr.
construction.
com/
cost/
costcci.
asp)
CCI98
5920
Construction
Cost
Index,
1998
­
Annual
Average
(
http://
enr.
construction.
com/
cost/
costcci.
asp)
CCI99
6060
Construction
Cost
Index,
1999
­
Annual
Average
(
http://
enr.
construction.
com/
cost/
costcci.
asp)
CCI00
6221
Construction
Cost
Index,
2000
­
Annual
Average
(
http://
enr.
construction.
com/
cost/
costcci.
asp)
CCI01
6342
Construction
Cost
Index,
2001
­
Annual
Average
(
http://
enr.
construction.
com/
cost/
costcci.
asp)

Defl
=
CCI01/
CCI96
Cost
adjustment
from
1996$
to
2001$
I&
S_
Defl
=
CCI01/
CCI97
Cost
adjustment
from
1997$
to
2001$
DeflCE
=
CCI81/
CCI01
Cost
adjustment
from
2001$
to
1981$

RATE_
D
0.07
discount
rate
for
amortization
PERIOD
15
Number
of
years
amortized
AMORT_
D
=
1/
PV(
RATE_
D,
PERIOD,
1)*­
1
Amortization
factor
February
14,
2003
1
of
66
Summary_
Final­
formula.
xls
­
Values
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
345
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
A
B
C
D
E
MP&
M
Impacts
and
Removals
by
Subcategory,
National
Estimates
=
Data!
A3
Bold'=
Population
Plain'=
Closures
All
1
MGY
2
MGY
3
MGY
=
Crit!
Q188
=+
R9
=+
S9+
D9
=+
T9+
E9
=+
U9+
F9
Option
1
=+
R10
=+
S10+
D10
=+
T10+
E10
=+
U10+
F10
Option
2
=+
R11
=+
S11+
D11
=+
T11+
E11
=+
U11+
F11
Option
3
=+
R12
=+
S12+
D12
=+
T12+
E12
=+
U12+
F12
Option
4
=+
R13
=+
S13+
D13
=+
T13+
E13
=+
U13+
F13
=
Crit!
Q209
=+
R14
=+
S14+
D14
=+
T14+
E14
=+
U14+
F14
Option
1
=+
R15
=+
S15+
D15
=+
T15+
E15
=+
U15+
F15
Option
2
=+
R16
=+
S16+
D16
=+
T16+
E16
=+
U16+
F16
Option
3
=+
R17
=+
S17+
D17
=+
T17+
E17
=+
U17+
F17
Option
4
=+
R18
=+
S18+
D18
=+
T18+
E18
=+
U18+
F18
=
Crit!
Q230
=+
R19
=+
S19+
D19
=+
T19+
E19
=+
U19+
F19
Option
1
=+
R20
=+
S20+
D20
=+
T20+
E20
=+
U20+
F20
Option
2
=+
R21
=+
S21+
D21
=+
T21+
E21
=+
U21+
F21
Option
3
=+
R22
=+
S22+
D22
=+
T22+
E22
=+
U22+
F22
Option
4
=+
R23
=+
S23+
D23
=+
T23+
E23
=+
U23+
F23
=
Crit!
Q251
=+
R24
=+
S24+
D24
=+
T24+
E24
=+
U24+
F24
Option
1
=+
R25
=+
S25+
D25
=+
T25+
E25
=+
U25+
F25
Option
2
=+
R26
=+
S26+
D26
=+
T26+
E26
=+
U26+
F26
Option
3
=+
R27
=+
S27+
D27
=+
T27+
E27
=+
U27+
F27
Option
4
=+
R28
=+
S28+
D28
=+
T28+
E28
=+
U28+
F28
=
Crit!
Q272
=+
R29
=+
S29+
D29
=+
T29+
E29
=+
U29+
F29
Option
1
=+
R30
=+
S30+
D30
=+
T30+
E30
=+
U30+
F30
Option
2
=+
R31
=+
S31+
D31
=+
T31+
E31
=+
U31+
F31
Option
3
=+
R32
=+
S32+
D32
=+
T32+
E32
=+
U32+
F32
Option
4
=+
R33
=+
S33+
D33
=+
T33+
E33
=+
U33+
F33
=
Crit!
Q293
=+
R34
=+
S34+
D34
=+
T34+
E34
=+
U34+
F34
Option
1
=+
R35
=+
S35+
D35
=+
T35+
E35
=+
U35+
F35
Option
2
=+
R36
=+
S36+
D36
=+
T36+
E36
=+
U36+
F36
Option
3
=+
R37
=+
S37+
D37
=+
T37+
E37
=+
U37+
F37
Option
4
=+
R38
=+
S38+
D38
=+
T38+
E38
=+
U38+
F38
=
Crit!
Q314
=+
R39
=+
S39+
D39
=+
T39+
E39
=+
U39+
F39
Option
1
=+
R40
=+
S40+
D40
=+
T40+
E40
=+
U40+
F40
Option
2
=+
R41
=+
S41+
D41
=+
T41+
E41
=+
U41+
F41
Option
3
=+
R42
=+
S42+
D42
=+
T42+
E42
=+
U42+
F42
Option
4
=+
R43
=+
S43+
D43
=+
T43+
E43
=+
U43+
F43
=
Crit!
Q335
=+
R44
=+
S44+
D44
=+
T44+
E44
=+
U44+
F44
Option
1
=+
R45
=+
S45+
D45
=+
T45+
E45
=+
U45+
F45
Option
2
=+
R46
=+
S46+
D46
=+
T46+
E46
=+
U46+
F46
Option
3
=+
R47
=+
S47+
D47
=+
T47+
E47
=+
U47+
F47
Option
4
=+
R48
=+
S48+
D48
=+
T48+
E48
=+
U48+
F48
=
Crit!
Q359
=+
R49
=+
S49+
D49
=+
T49+
E49
=+
U49+
F49
Option
1
=+
R50
=+
S50+
D50
=+
T50+
E50
=+
U50+
F50
Option
2
=+
R51
=+
S51+
D51
=+
T51+
E51
=+
U51+
F51
Option
3
=+
R52
=+
S52+
D52
=+
T52+
E52
=+
U52+
F52
Option
4
=+
R53
=+
S53+
D53
=+
T53+
E53
=+
U53+
F53
All
Categories
=+
R54
=+
S54+
D54
=+
T54+
E54
=+
U54+
F54
Option
1
=+
R55
=+
S55+
D55
=+
T55+
E55
=+
U55+
F55
Option
2
=+
R56
=+
S56+
D56
=+
T56+
E56
=+
U56+
F56
Option
3
=+
R57
=+
S57+
D57
=+
T57+
E57
=+
U57+
F57
Option
4
=+
R58
=+
S58+
D58
=+
T58+
E58
=+
U58+
F58
Severe
Impacts
(
Numbers
of
Closures)
Flow
Cutoff
for
Indirects 

February
14,
2003
2
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
345
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
F
G
H
I
K
L
4
MGY
5
MGY
6.25
MGY
All
1
MGY
2
MGY
=+
V9+
G9
=+
W9+
H9
=+
X9
=+
V10+
G10
=+
W10+
H10
=+
X10
=+
Y10
=+
Z10+
L10
=+
AA10+
M10
=+
V11+
G11
=+
W11+
H11
=+
X11
=+
Y11
=+
Z11+
L11
=+
AA11+
M11
=+
V12+
G12
=+
W12+
H12
=+
X12
=+
Y12
=+
Z12+
L12
=+
AA12+
M12
=+
V13+
G13
=+
W13+
H13
=+
X13
=+
Y13
=+
Z13+
L13
=+
AA13+
M13
=+
V14+
G14
=+
W14+
H14
=+
X14
=+
V15+
G15
=+
W15+
H15
=+
X15
=+
Y15
=+
Z15+
L15
=+
AA15+
M15
=+
V16+
G16
=+
W16+
H16
=+
X16
=+
Y16
=+
Z16+
L16
=+
AA16+
M16
=+
V17+
G17
=+
W17+
H17
=+
X17
=+
Y17
=+
Z17+
L17
=+
AA17+
M17
=+
V18+
G18
=+
W18+
H18
=+
X18
=+
Y18
=+
Z18+
L18
=+
AA18+
M18
=+
V19+
G19
=+
W19+
H19
=+
X19
=+
V20+
G20
=+
W20+
H20
=+
X20
=+
Y20
=+
Z20+
L20
=+
AA20+
M20
=+
V21+
G21
=+
W21+
H21
=+
X21
=+
Y21
=+
Z21+
L21
=+
AA21+
M21
=+
V22+
G22
=+
W22+
H22
=+
X22
=+
Y22
=+
Z22+
L22
=+
AA22+
M22
=+
V23+
G23
=+
W23+
H23
=+
X23
=+
Y23
=+
Z23+
L23
=+
AA23+
M23
=+
V24+
G24
=+
W24+
H24
=+
X24
=+
V25+
G25
=+
W25+
H25
=+
X25
=+
Y25
=+
Z25+
L25
=+
AA25+
M25
=+
V26+
G26
=+
W26+
H26
=+
X26
=+
Y26
=+
Z26+
L26
=+
AA26+
M26
=+
V27+
G27
=+
W27+
H27
=+
X27
=+
Y27
=+
Z27+
L27
=+
AA27+
M27
=+
V28+
G28
=+
W28+
H28
=+
X28
=+
Y28
=+
Z28+
L28
=+
AA28+
M28
=+
V29+
G29
=+
W29+
H29
=+
X29
=+
V30+
G30
=+
W30+
H30
=+
X30
=+
Y30
=+
Z30+
L30
=+
AA30+
M30
=+
V31+
G31
=+
W31+
H31
=+
X31
=+
Y31
=+
Z31+
L31
=+
AA31+
M31
=+
V32+
G32
=+
W32+
H32
=+
X32
=+
Y32
=+
Z32+
L32
=+
AA32+
M32
=+
V33+
G33
=+
W33+
H33
=+
X33
=+
Y33
=+
Z33+
L33
=+
AA33+
M33
=+
V34+
G34
=+
W34+
H34
=+
X34
=+
V35+
G35
=+
W35+
H35
=+
X35
=+
Y35
=+
Z35+
L35
=+
AA35+
M35
=+
V36+
G36
=+
W36+
H36
=+
X36
=+
Y36
=+
Z36+
L36
=+
AA36+
M36
=+
V37+
G37
=+
W37+
H37
=+
X37
=+
Y37
=+
Z37+
L37
=+
AA37+
M37
=+
V38+
G38
=+
W38+
H38
=+
X38
=+
Y38
=+
Z38+
L38
=+
AA38+
M38
=+
V39+
G39
=+
W39+
H39
=+
X39
=+
V40+
G40
=+
W40+
H40
=+
X40
=+
Y40
=+
Z40+
L40
=+
AA40+
M40
=+
V41+
G41
=+
W41+
H41
=+
X41
=+
Y41
=+
Z41+
L41
=+
AA41+
M41
=+
V42+
G42
=+
W42+
H42
=+
X42
=+
Y42
=+
Z42+
L42
=+
AA42+
M42
=+
V43+
G43
=+
W43+
H43
=+
X43
=+
Y43
=+
Z43+
L43
=+
AA43+
M43
=+
V44+
G44
=+
W44+
H44
=+
X44
=+
V45+
G45
=+
W45+
H45
=+
X45
=+
Y45
=+
Z45+
L45
=+
AA45+
M45
=+
V46+
G46
=+
W46+
H46
=+
X46
=+
Y46
=+
Z46+
L46
=+
AA46+
M46
=+
V47+
G47
=+
W47+
H47
=+
X47
=+
Y47
=+
Z47+
L47
=+
AA47+
M47
=+
V48+
G48
=+
W48+
H48
=+
X48
=+
Y48
=+
Z48+
L48
=+
AA48+
M48
=+
V49+
G49
=+
W49+
H49
=+
X49
=+
V50+
G50
=+
W50+
H50
=+
X50
=+
Y50
=+
Z50+
L50
=+
AA50+
M50
=+
V51+
G51
=+
W51+
H51
=+
X51
=+
Y51
=+
Z51+
L51
=+
AA51+
M51
=+
V52+
G52
=+
W52+
H52
=+
X52
=+
Y52
=+
Z52+
L52
=+
AA52+
M52
=+
V53+
G53
=+
W53+
H53
=+
X53
=+
Y53
=+
Z53+
L53
=+
AA53+
M53
=+
V54+
G54
=+
W54+
H54
=+
X54
=+
V55+
G55
=+
W55+
H55
=+
X55
=+
Y55
=+
Z55+
L55
=+
AA55+
M55
=+
V56+
G56
=+
W56+
H56
=+
X56
=+
Y56
=+
Z56+
L56
=+
AA56+
M56
=+
V57+
G57
=+
W57+
H57
=+
X57
=+
Y57
=+
Z57+
L57
=+
AA57+
M57
=+
V58+
G58
=+
W58+
H58
=+
X58
=+
Y58
=+
Z58+
L58
=+
AA58+
M58
Numbers
of
Closures)
Flow
Cutoff
for
Indirects 
Removals
(
Pounds­
Equivalent)
Flow
Cutoff
for
Indirects 

February
14,
2003
3
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
345
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
M
N
O
P
R
S
NONCUMULATIVE
3
MGY
4
MGY
5
MGY
6.25
MGY
All
1
MGY
=
DSUM(
Data,"
Weight",
Crit49)
=
DSUM(
Data,"
Weight",
Crit50)
=+
AB10+
N10
=+
AC10+
O10
=+
AD10+
P10
=+
AE10
=
DSUM(
Data,"
W1",
Crit49)
=
DSUM(
Data,"
W1",
Crit50)
=+
AB11+
N11
=+
AC11+
O11
=+
AD11+
P11
=+
AE11
=
DSUM(
Data,"
W2",
Crit49)
=
DSUM(
Data,"
W2",
Crit50)
=+
AB12+
N12
=+
AC12+
O12
=+
AD12+
P12
=+
AE12
=
DSUM(
Data,"
W3",
Crit49)
=
DSUM(
Data,"
W3",
Crit50)
=+
AB13+
N13
=+
AC13+
O13
=+
AD13+
P13
=+
AE13
=
DSUM(
Data,"
W4",
Crit49)
=
DSUM(
Data,"
W4",
Crit50)
=
DSUM(
Data,"
Weight",
Crit53)
=
DSUM(
Data,"
Weight",
Crit54)
=+
AB15+
N15
=+
AC15+
O15
=+
AD15+
P15
=+
AE15
=
DSUM(
Data,"
W1",
Crit53)
=
DSUM(
Data,"
W1",
Crit54)
=+
AB16+
N16
=+
AC16+
O16
=+
AD16+
P16
=+
AE16
=
DSUM(
Data,"
W2",
Crit53)
=
DSUM(
Data,"
W2",
Crit54)
=+
AB17+
N17
=+
AC17+
O17
=+
AD17+
P17
=+
AE17
=
DSUM(
Data,"
W3",
Crit53)
=
DSUM(
Data,"
W3",
Crit54)
=+
AB18+
N18
=+
AC18+
O18
=+
AD18+
P18
=+
AE18
=
DSUM(
Data,"
W4",
Crit53)
=
DSUM(
Data,"
W4",
Crit54)
=
DSUM(
Data,"
Weight",
Crit57)
=
DSUM(
Data,"
Weight",
Crit58)
=+
AB20+
N20
=+
AC20+
O20
=+
AD20+
P20
=+
AE20
=
DSUM(
Data,"
W1",
Crit57)
=
DSUM(
Data,"
W1",
Crit58)
=+
AB21+
N21
=+
AC21+
O21
=+
AD21+
P21
=+
AE21
=
DSUM(
Data,"
W2",
Crit57)
=
DSUM(
Data,"
W2",
Crit58)
=+
AB22+
N22
=+
AC22+
O22
=+
AD22+
P22
=+
AE22
=
DSUM(
Data,"
W3",
Crit57)
=
DSUM(
Data,"
W3",
Crit58)
=+
AB23+
N23
=+
AC23+
O23
=+
AD23+
P23
=+
AE23
=
DSUM(
Data,"
W4",
Crit57)
=
DSUM(
Data,"
W4",
Crit58)
=
DSUM(
Data,"
Weight",
Crit61)
=
DSUM(
Data,"
Weight",
Crit62)
=+
AB25+
N25
=+
AC25+
O25
=+
AD25+
P25
=+
AE25
=
DSUM(
Data,"
W1",
Crit61)
=
DSUM(
Data,"
W1",
Crit62)
=+
AB26+
N26
=+
AC26+
O26
=+
AD26+
P26
=+
AE26
=
DSUM(
Data,"
W2",
Crit61)
=
DSUM(
Data,"
W2",
Crit62)
=+
AB27+
N27
=+
AC27+
O27
=+
AD27+
P27
=+
AE27
=
DSUM(
Data,"
W3",
Crit61)
=
DSUM(
Data,"
W3",
Crit62)
=+
AB28+
N28
=+
AC28+
O28
=+
AD28+
P28
=+
AE28
=
DSUM(
Data,"
W4",
Crit61)
=
DSUM(
Data,"
W4",
Crit62)
=
DSUM(
Data,"
Weight",
Crit65)
=
DSUM(
Data,"
Weight",
Crit66)
=+
AB30+
N30
=+
AC30+
O30
=+
AD30+
P30
=+
AE30
=
DSUM(
Data,"
W1",
Crit65)
=
DSUM(
Data,"
W1",
Crit66)
=+
AB31+
N31
=+
AC31+
O31
=+
AD31+
P31
=+
AE31
=
DSUM(
Data,"
W2",
Crit65)
=
DSUM(
Data,"
W2",
Crit66)
=+
AB32+
N32
=+
AC32+
O32
=+
AD32+
P32
=+
AE32
=
DSUM(
Data,"
W3",
Crit65)
=
DSUM(
Data,"
W3",
Crit66)
=+
AB33+
N33
=+
AC33+
O33
=+
AD33+
P33
=+
AE33
=
DSUM(
Data,"
W4",
Crit65)
=
DSUM(
Data,"
W4",
Crit66)
=
DSUM(
Data,"
Weight",
Crit69)
=
DSUM(
Data,"
Weight",
Crit70)
=+
AB35+
N35
=+
AC35+
O35
=+
AD35+
P35
=+
AE35
=
DSUM(
Data,"
W1",
Crit69)
=
DSUM(
Data,"
W1",
Crit70)
=+
AB36+
N36
=+
AC36+
O36
=+
AD36+
P36
=+
AE36
=
DSUM(
Data,"
W2",
Crit69)
=
DSUM(
Data,"
W2",
Crit70)
=+
AB37+
N37
=+
AC37+
O37
=+
AD37+
P37
=+
AE37
=
DSUM(
Data,"
W3",
Crit69)
=
DSUM(
Data,"
W3",
Crit70)
=+
AB38+
N38
=+
AC38+
O38
=+
AD38+
P38
=+
AE38
=
DSUM(
Data,"
W4",
Crit69)
=
DSUM(
Data,"
W4",
Crit70)
=
DSUM(
Data,"
Weight",
Crit73)
=
DSUM(
Data,"
Weight",
Crit74)
=+
AB40+
N40
=+
AC40+
O40
=+
AD40+
P40
=+
AE40
=
DSUM(
Data,"
W1",
Crit73)
=
DSUM(
Data,"
W1",
Crit74)
=+
AB41+
N41
=+
AC41+
O41
=+
AD41+
P41
=+
AE41
=
DSUM(
Data,"
W2",
Crit73)
=
DSUM(
Data,"
W2",
Crit74)
=+
AB42+
N42
=+
AC42+
O42
=+
AD42+
P42
=+
AE42
=
DSUM(
Data,"
W3",
Crit73)
=
DSUM(
Data,"
W3",
Crit74)
=+
AB43+
N43
=+
AC43+
O43
=+
AD43+
P43
=+
AE43
=
DSUM(
Data,"
W4",
Crit73)
=
DSUM(
Data,"
W4",
Crit74)
=
DSUM(
Data,"
Weight",
Crit77)
=
DSUM(
Data,"
Weight",
Crit78)
=+
AB45+
N45
=+
AC45+
O45
=+
AD45+
P45
=+
AE45
=
DSUM(
Data,"
W1",
Crit77)
=
DSUM(
Data,"
W1",
Crit78)
=+
AB46+
N46
=+
AC46+
O46
=+
AD46+
P46
=+
AE46
=
DSUM(
Data,"
W2",
Crit77)
=
DSUM(
Data,"
W2",
Crit78)
=+
AB47+
N47
=+
AC47+
O47
=+
AD47+
P47
=+
AE47
=
DSUM(
Data,"
W3",
Crit77)
=
DSUM(
Data,"
W3",
Crit78)
=+
AB48+
N48
=+
AC48+
O48
=+
AD48+
P48
=+
AE48
=
DSUM(
Data,"
W4",
Crit77)
=
DSUM(
Data,"
W4",
Crit78)
=
DSUM(
Data,"
Weight",
crit82)
=
DSUM(
Data,"
Weight",
crit83)
=+
AB50+
N50
=+
AC50+
O50
=+
AD50+
P50
=+
AE50
=
DSUM(
Data,"
W1",
crit82)
=
DSUM(
Data,"
W1",
crit83)
=+
AB51+
N51
=+
AC51+
O51
=+
AD51+
P51
=+
AE51
=
DSUM(
Data,"
W2",
crit82)
=
DSUM(
Data,"
W2",
crit83)
=+
AB52+
N52
=+
AC52+
O52
=+
AD52+
P52
=+
AE52
=
DSUM(
Data,"
W3",
crit82)
=
DSUM(
Data,"
W3",
crit83)
=+
AB53+
N53
=+
AC53+
O53
=+
AD53+
P53
=+
AE53
=
DSUM(
Data,"
W4",
crit82)
=
DSUM(
Data,"
W4",
crit83)
=
R49+
R44+
R39+
R34+
R29+
R24+
R19+
R14+
R9
=
S49+
S44+
S39+
S34+
S29+
S24+
S19+
S14+
S9
=+
AB55+
N55
=+
AC55+
O55
=+
AD55+
P55
=+
AE55
=
R50+
R45+
R40+
R35+
R30+
R25+
R20+
R15+
R10
=
S50+
S45+
S40+
S35+
S30+
S25+
S20+
S15+
S10
=+
AB56+
N56
=+
AC56+
O56
=+
AD56+
P56
=+
AE56
=
R51+
R46+
R41+
R36+
R31+
R26+
R21+
R16+
R11
=
S51+
S46+
S41+
S36+
S31+
S26+
S21+
S16+
S11
=+
AB57+
N57
=+
AC57+
O57
=+
AD57+
P57
=+
AE57
=
R52+
R47+
R42+
R37+
R32+
R27+
R22+
R17+
R12
=
S52+
S47+
S42+
S37+
S32+
S27+
S22+
S17+
S12
=+
AB58+
N58
=+
AC58+
O58
=+
AD58+
P58
=+
AE58
=
R53+
R48+
R43+
R38+
R33+
R28+
R23+
R18+
R13
=
S53+
S48+
S43+
S38+
S33+
S28+
S23+
S18+
S13
Removals
(
Pounds­
Equivalent)
Flow
Cutoff
for
Indirects 

February
14,
2003
4
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
345
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
T
U
V
2
MGY
3
MGY
4
MGY
=
DSUM(
Data,"
Weight",
Crit50a)
=
DSUM(
Data,"
Weight",
Crit51)
=
DSUM(
Data,"
Weight",
Crit51a)
=
DSUM(
Data,"
W1",
Crit50a)
=
DSUM(
Data,"
W1",
Crit51)
=
DSUM(
Data,"
W1",
Crit51a)
=
DSUM(
Data,"
W2",
Crit50a)
=
DSUM(
Data,"
W2",
Crit51)
=
DSUM(
Data,"
W2",
Crit51a)
=
DSUM(
Data,"
W3",
Crit50a)
=
DSUM(
Data,"
W3",
Crit51)
=
DSUM(
Data,"
W3",
Crit51a)
=
DSUM(
Data,"
W4",
Crit50a)
=
DSUM(
Data,"
W4",
Crit51)
=
DSUM(
Data,"
W4",
Crit51a)
=
DSUM(
Data,"
Weight",
Crit54a)
=
DSUM(
Data,"
Weight",
Crit55)
=
DSUM(
Data,"
Weight",
Crit55a)
=
DSUM(
Data,"
W1",
Crit54a)
=
DSUM(
Data,"
W1",
Crit55)
=
DSUM(
Data,"
W1",
Crit55a)
=
DSUM(
Data,"
W2",
Crit54a)
=
DSUM(
Data,"
W2",
Crit55)
=
DSUM(
Data,"
W2",
Crit55a)
=
DSUM(
Data,"
W3",
Crit54a)
=
DSUM(
Data,"
W3",
Crit55)
=
DSUM(
Data,"
W3",
Crit55a)
=
DSUM(
Data,"
W4",
Crit54a)
=
DSUM(
Data,"
W4",
Crit55)
=
DSUM(
Data,"
W4",
Crit55a)
=
DSUM(
Data,"
Weight",
Crit58a)
=
DSUM(
Data,"
Weight",
Crit59)
=
DSUM(
Data,"
Weight",
Crit59a)
=
DSUM(
Data,"
W1",
Crit58a)
=
DSUM(
Data,"
W1",
Crit59)
=
DSUM(
Data,"
W1",
Crit59a)
=
DSUM(
Data,"
W2",
Crit58a)
=
DSUM(
Data,"
W2",
Crit59)
=
DSUM(
Data,"
W2",
Crit59a)
=
DSUM(
Data,"
W3",
Crit58a)
=
DSUM(
Data,"
W3",
Crit59)
=
DSUM(
Data,"
W3",
Crit59a)
=
DSUM(
Data,"
W4",
Crit58a)
=
DSUM(
Data,"
W4",
Crit59)
=
DSUM(
Data,"
W4",
Crit59a)
=
DSUM(
Data,"
Weight",
Crit62a)
=
DSUM(
Data,"
Weight",
Crit63)
=
DSUM(
Data,"
Weight",
Crit63a)
=
DSUM(
Data,"
W1",
Crit62a)
=
DSUM(
Data,"
W1",
Crit63)
=
DSUM(
Data,"
W1",
Crit63a)
=
DSUM(
Data,"
W2",
Crit62a)
=
DSUM(
Data,"
W2",
Crit63)
=
DSUM(
Data,"
W2",
Crit63a)
=
DSUM(
Data,"
W3",
Crit62a)
=
DSUM(
Data,"
W3",
Crit63)
=
DSUM(
Data,"
W3",
Crit63a)
=
DSUM(
Data,"
W4",
Crit62a)
=
DSUM(
Data,"
W4",
Crit63)
=
DSUM(
Data,"
W4",
Crit63a)
=
DSUM(
Data,"
Weight",
Crit66a)
=
DSUM(
Data,"
Weight",
Crit67)
=
DSUM(
Data,"
Weight",
Crit67a)
=
DSUM(
Data,"
W1",
Crit66a)
=
DSUM(
Data,"
W1",
Crit67)
=
DSUM(
Data,"
W1",
Crit67a)
=
DSUM(
Data,"
W2",
Crit66a)
=
DSUM(
Data,"
W2",
Crit67)
=
DSUM(
Data,"
W2",
Crit67a)
=
DSUM(
Data,"
W3",
Crit66a)
=
DSUM(
Data,"
W3",
Crit67)
=
DSUM(
Data,"
W3",
Crit67a)
=
DSUM(
Data,"
W4",
Crit66a)
=
DSUM(
Data,"
W4",
Crit67)
=
DSUM(
Data,"
W4",
Crit67a)
=
DSUM(
Data,"
Weight",
Crit70a)
=
DSUM(
Data,"
Weight",
Crit71)
=
DSUM(
Data,"
Weight",
Crit71a)
=
DSUM(
Data,"
W1",
Crit70a)
=
DSUM(
Data,"
W1",
Crit71)
=
DSUM(
Data,"
W1",
Crit71a)
=
DSUM(
Data,"
W2",
Crit70a)
=
DSUM(
Data,"
W2",
Crit71)
=
DSUM(
Data,"
W2",
Crit71a)
=
DSUM(
Data,"
W3",
Crit70a)
=
DSUM(
Data,"
W3",
Crit71)
=
DSUM(
Data,"
W3",
Crit71a)
=
DSUM(
Data,"
W4",
Crit70a)
=
DSUM(
Data,"
W4",
Crit71)
=
DSUM(
Data,"
W4",
Crit71a)
=
DSUM(
Data,"
Weight",
Crit74a)
=
DSUM(
Data,"
Weight",
Crit75)
=
DSUM(
Data,"
Weight",
Crit75a)
=
DSUM(
Data,"
W1",
Crit74a)
=
DSUM(
Data,"
W1",
Crit75)
=
DSUM(
Data,"
W1",
Crit75a)
=
DSUM(
Data,"
W2",
Crit74a)
=
DSUM(
Data,"
W2",
Crit75)
=
DSUM(
Data,"
W2",
Crit75a)
=
DSUM(
Data,"
W3",
Crit74a)
=
DSUM(
Data,"
W3",
Crit75)
=
DSUM(
Data,"
W3",
Crit75a)
=
DSUM(
Data,"
W4",
Crit74a)
=
DSUM(
Data,"
W4",
Crit75)
=
DSUM(
Data,"
W4",
Crit75a)
=
DSUM(
Data,"
Weight",
Crit78a)
=
DSUM(
Data,"
Weight",
Crit79)
=
DSUM(
Data,"
Weight",
Crit79a)
=
DSUM(
Data,"
W1",
Crit78a)
=
DSUM(
Data,"
W1",
Crit79)
=
DSUM(
Data,"
W1",
Crit79a)
=
DSUM(
Data,"
W2",
Crit78a)
=
DSUM(
Data,"
W2",
Crit79)
=
DSUM(
Data,"
W2",
Crit79a)
=
DSUM(
Data,"
W3",
Crit78a)
=
DSUM(
Data,"
W3",
Crit79)
=
DSUM(
Data,"
W3",
Crit79a)
=
DSUM(
Data,"
W4",
Crit78a)
=
DSUM(
Data,"
W4",
Crit79)
=
DSUM(
Data,"
W4",
Crit79a)
=
DSUM(
Data,"
Weight",
crit84)
=
DSUM(
Data,"
Weight",
crit85)
=
DSUM(
Data,"
Weight",
crit86)
=
DSUM(
Data,"
W1",
crit84)
=
DSUM(
Data,"
W1",
crit85)
=
DSUM(
Data,"
W1",
crit86)
=
DSUM(
Data,"
W2",
crit84)
=
DSUM(
Data,"
W2",
crit85)
=
DSUM(
Data,"
W2",
crit86)
=
DSUM(
Data,"
W3",
crit84)
=
DSUM(
Data,"
W3",
crit85)
=
DSUM(
Data,"
W3",
crit86)
=
DSUM(
Data,"
W4",
crit84)
=
DSUM(
Data,"
W4",
crit85)
=
DSUM(
Data,"
W4",
crit86)
=
T49+
T44+
T39+
T34+
T29+
T24+
T19+
T14+
T9
=
U49+
U44+
U39+
U34+
U29+
U24+
U19+
U14+
U9
=
V49+
V44+
V39+
V34+
V29+
V24+
V19+
V14+
V9
=
T50+
T45+
T40+
T35+
T30+
T25+
T20+
T15+
T10
=
U50+
U45+
U40+
U35+
U30+
U25+
U20+
U15+
U10
=
V50+
V45+
V40+
V35+
V30+
V25+
V20+
V15+
V10
=
T51+
T46+
T41+
T36+
T31+
T26+
T21+
T16+
T11
=
U51+
U46+
U41+
U36+
U31+
U26+
U21+
U16+
U11
=
V51+
V46+
V41+
V36+
V31+
V26+
V21+
V16+
V11
=
T52+
T47+
T42+
T37+
T32+
T27+
T22+
T17+
T12
=
U52+
U47+
U42+
U37+
U32+
U27+
U22+
U17+
U12
=
V52+
V47+
V42+
V37+
V32+
V27+
V22+
V17+
V12
=
T53+
T48+
T43+
T38+
T33+
T28+
T23+
T18+
T13
=
U53+
U48+
U43+
U38+
U33+
U28+
U23+
U18+
U13
=
V53+
V48+
V43+
V38+
V33+
V28+
V23+
V18+
V13
Flow
Size
for
Indirects 
Severe
Impacts
February
14,
2003
5
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
345
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
W
X
Y
5
MGY
6.25
MGY
All
=
DSUM(
Data,"
Weight",
Crit51b)
=
DSUM(
Data,"
Weight",
Crit52)
=
DSUM(
Data,"
W1",
Crit51b)
=
DSUM(
Data,"
W1",
Crit52)
=
DSUM(
Data,"
WR1",
Crit49)
=
DSUM(
Data,"
W2",
Crit51b)
=
DSUM(
Data,"
W2",
Crit52)
=
DSUM(
Data,"
WR2",
Crit49)
=
DSUM(
Data,"
W3",
Crit51b)
=
DSUM(
Data,"
W3",
Crit52)
=
DSUM(
Data,"
WR3",
Crit49)
=
DSUM(
Data,"
W4",
Crit51b)
=
DSUM(
Data,"
W4",
Crit52)
=
DSUM(
Data,"
WR4",
Crit49)
=
DSUM(
Data,"
Weight",
Crit55b)
=
DSUM(
Data,"
Weight",
Crit56)
=
DSUM(
Data,"
W1",
Crit55b)
=
DSUM(
Data,"
W1",
Crit56)
=
DSUM(
Data,"
WR1",
Crit53)
=
DSUM(
Data,"
W2",
Crit55b)
=
DSUM(
Data,"
W2",
Crit56)
=
DSUM(
Data,"
WR2",
Crit53)
=
DSUM(
Data,"
W3",
Crit55b)
=
DSUM(
Data,"
W3",
Crit56)
=
DSUM(
Data,"
WR3",
Crit53)
=
DSUM(
Data,"
W4",
Crit55b)
=
DSUM(
Data,"
W4",
Crit56)
=
DSUM(
Data,"
WR4",
Crit53)
=
DSUM(
Data,"
Weight",
Crit59b)
=
DSUM(
Data,"
Weight",
Crit60)
=
DSUM(
Data,"
W1",
Crit59b)
=
DSUM(
Data,"
W1",
Crit60)
=
DSUM(
Data,"
WR1",
Crit57)
=
DSUM(
Data,"
W2",
Crit59b)
=
DSUM(
Data,"
W2",
Crit60)
=
DSUM(
Data,"
WR2",
Crit57)
=
DSUM(
Data,"
W3",
Crit59b)
=
DSUM(
Data,"
W3",
Crit60)
=
DSUM(
Data,"
WR3",
Crit57)
=
DSUM(
Data,"
W4",
Crit59b)
=
DSUM(
Data,"
W4",
Crit60)
=
DSUM(
Data,"
WR4",
Crit57)
=
DSUM(
Data,"
Weight",
Crit63b)
=
DSUM(
Data,"
Weight",
Crit64)
=
DSUM(
Data,"
W1",
Crit63b)
=
DSUM(
Data,"
W1",
Crit64)
=
DSUM(
Data,"
WR1",
Crit61)
=
DSUM(
Data,"
W2",
Crit63b)
=
DSUM(
Data,"
W2",
Crit64)
=
DSUM(
Data,"
WR2",
Crit61)
=
DSUM(
Data,"
W3",
Crit63b)
=
DSUM(
Data,"
W3",
Crit64)
=
DSUM(
Data,"
WR3",
Crit61)
=
DSUM(
Data,"
W4",
Crit63b)
=
DSUM(
Data,"
W4",
Crit64)
=
DSUM(
Data,"
WR4",
Crit61)
=
DSUM(
Data,"
Weight",
Crit67b)
=
DSUM(
Data,"
Weight",
Crit68)
=
DSUM(
Data,"
W1",
Crit67b)
=
DSUM(
Data,"
W1",
Crit68)
=
DSUM(
Data,"
WR1",
Crit65)
=
DSUM(
Data,"
W2",
Crit67b)
=
DSUM(
Data,"
W2",
Crit68)
=
DSUM(
Data,"
WR2",
Crit65)
=
DSUM(
Data,"
W3",
Crit67b)
=
DSUM(
Data,"
W3",
Crit68)
=
DSUM(
Data,"
WR3",
Crit65)
=
DSUM(
Data,"
W4",
Crit67b)
=
DSUM(
Data,"
W4",
Crit68)
=
DSUM(
Data,"
WR4",
Crit65)
=
DSUM(
Data,"
Weight",
Crit71b)
=
DSUM(
Data,"
Weight",
Crit72)
=
DSUM(
Data,"
W1",
Crit71b)
=
DSUM(
Data,"
W1",
Crit72)
=
DSUM(
Data,"
WR1",
Crit69)
=
DSUM(
Data,"
W2",
Crit71b)
=
DSUM(
Data,"
W2",
Crit72)
=
DSUM(
Data,"
WR2",
Crit69)
=
DSUM(
Data,"
W3",
Crit71b)
=
DSUM(
Data,"
W3",
Crit72)
=
DSUM(
Data,"
WR3",
Crit69)
=
DSUM(
Data,"
W4",
Crit71b)
=
DSUM(
Data,"
W4",
Crit72)
=
DSUM(
Data,"
WR4",
Crit69)
=
DSUM(
Data,"
Weight",
Crit75b)
=
DSUM(
Data,"
Weight",
Crit76)
=
DSUM(
Data,"
W1",
Crit75b)
=
DSUM(
Data,"
W1",
Crit76)
=
DSUM(
Data,"
WR1",
Crit73)
=
DSUM(
Data,"
W2",
Crit75b)
=
DSUM(
Data,"
W2",
Crit76)
=
DSUM(
Data,"
WR2",
Crit73)
=
DSUM(
Data,"
W3",
Crit75b)
=
DSUM(
Data,"
W3",
Crit76)
=
DSUM(
Data,"
WR3",
Crit73)
=
DSUM(
Data,"
W4",
Crit75b)
=
DSUM(
Data,"
W4",
Crit76)
=
DSUM(
Data,"
WR4",
Crit73)
=
DSUM(
Data,"
Weight",
Crit79b)
=
DSUM(
Data,"
Weight",
Crit80)
=
DSUM(
Data,"
W1",
Crit79b)
=
DSUM(
Data,"
W1",
Crit80)
=
DSUM(
Data,"
WR1",
Crit77)
=
DSUM(
Data,"
W2",
Crit79b)
=
DSUM(
Data,"
W2",
Crit80)
=
DSUM(
Data,"
WR2",
Crit77)
=
DSUM(
Data,"
W3",
Crit79b)
=
DSUM(
Data,"
W3",
Crit80)
=
DSUM(
Data,"
WR3",
Crit77)
=
DSUM(
Data,"
W4",
Crit79b)
=
DSUM(
Data,"
W4",
Crit80)
=
DSUM(
Data,"
WR4",
Crit77)
=
DSUM(
Data,"
Weight",
crit87)
=
DSUM(
Data,"
Weight",
crit88)
=
DSUM(
Data,"
W1",
crit87)
=
DSUM(
Data,"
W1",
crit88)
=
DSUM(
Data,"
WR1",
crit82)
=
DSUM(
Data,"
W2",
crit87)
=
DSUM(
Data,"
W2",
crit88)
=
DSUM(
Data,"
WR2",
crit82)
=
DSUM(
Data,"
W3",
crit87)
=
DSUM(
Data,"
W3",
crit88)
=
DSUM(
Data,"
WR3",
crit82)
=
DSUM(
Data,"
W4",
crit87)
=
DSUM(
Data,"
W4",
crit88)
=
DSUM(
Data,"
WR4",
crit82)
=
W49+
W44+
W39+
W34+
W29+
W24+
W19+
W14+
W9
=
X49+
X44+
X39+
X34+
X29+
X24+
X19+
X14+
X9
=
W50+
W45+
W40+
W35+
W30+
W25+
W20+
W15+
W10
=
X50+
X45+
X40+
X35+
X30+
X25+
X20+
X15+
X10
=
Y50+
Y45+
Y40+
Y35+
Y30+
Y25+
Y20+
Y15+
Y10
=
W51+
W46+
W41+
W36+
W31+
W26+
W21+
W16+
W11
=
X51+
X46+
X41+
X36+
X31+
X26+
X21+
X16+
X11
=
Y51+
Y46+
Y41+
Y36+
Y31+
Y26+
Y21+
Y16+
Y11
=
W52+
W47+
W42+
W37+
W32+
W27+
W22+
W17+
W12
=
X52+
X47+
X42+
X37+
X32+
X27+
X22+
X17+
X12
=
Y52+
Y47+
Y42+
Y37+
Y32+
Y27+
Y22+
Y17+
Y12
=
W53+
W48+
W43+
W38+
W33+
W28+
W23+
W18+
W13
=
X53+
X48+
X43+
X38+
X33+
X28+
X23+
X18+
X13
=
Y53+
Y48+
Y43+
Y38+
Y33+
Y28+
Y23+
Y18+
Y13
February
14,
2003
6
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
345
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
Z
AA
AB
1
MGY
2
MGY
3
MGY
=
DSUM(
Data,"
WR1",
Crit50)
=
DSUM(
Data,"
WR1",
Crit50a)
=
DSUM(
Data,"
WR1",
Crit51)
=
DSUM(
Data,"
WR2",
Crit50)
=
DSUM(
Data,"
WR2",
Crit50a)
=
DSUM(
Data,"
WR2",
Crit51)
=
DSUM(
Data,"
WR3",
Crit50)
=
DSUM(
Data,"
WR3",
Crit50a)
=
DSUM(
Data,"
WR3",
Crit51)
=
DSUM(
Data,"
WR4",
Crit50)
=
DSUM(
Data,"
WR4",
Crit50a)
=
DSUM(
Data,"
WR4",
Crit51)

=
DSUM(
Data,"
WR1",
Crit54)
=
DSUM(
Data,"
WR1",
Crit54a)
=
DSUM(
Data,"
WR1",
Crit55)
=
DSUM(
Data,"
WR2",
Crit54)
=
DSUM(
Data,"
WR2",
Crit54a)
=
DSUM(
Data,"
WR2",
Crit55)
=
DSUM(
Data,"
WR3",
Crit54)
=
DSUM(
Data,"
WR3",
Crit54a)
=
DSUM(
Data,"
WR3",
Crit55)
=
DSUM(
Data,"
WR4",
Crit54)
=
DSUM(
Data,"
WR4",
Crit54a)
=
DSUM(
Data,"
WR4",
Crit55)

=
DSUM(
Data,"
WR1",
Crit58)
=
DSUM(
Data,"
WR1",
Crit58a)
=
DSUM(
Data,"
WR1",
Crit59)
=
DSUM(
Data,"
WR2",
Crit58)
=
DSUM(
Data,"
WR2",
Crit58a)
=
DSUM(
Data,"
WR2",
Crit59)
=
DSUM(
Data,"
WR3",
Crit58)
=
DSUM(
Data,"
WR3",
Crit58a)
=
DSUM(
Data,"
WR3",
Crit59)
=
DSUM(
Data,"
WR4",
Crit58)
=
DSUM(
Data,"
WR4",
Crit58a)
=
DSUM(
Data,"
WR4",
Crit59)

=
DSUM(
Data,"
WR1",
Crit62)
=
DSUM(
Data,"
WR1",
Crit62a)
=
DSUM(
Data,"
WR1",
Crit63)
=
DSUM(
Data,"
WR2",
Crit62)
=
DSUM(
Data,"
WR2",
Crit62a)
=
DSUM(
Data,"
WR2",
Crit63)
=
DSUM(
Data,"
WR3",
Crit62)
=
DSUM(
Data,"
WR3",
Crit62a)
=
DSUM(
Data,"
WR3",
Crit63)
=
DSUM(
Data,"
WR4",
Crit62)
=
DSUM(
Data,"
WR4",
Crit62a)
=
DSUM(
Data,"
WR4",
Crit63)

=
DSUM(
Data,"
WR1",
Crit66)
=
DSUM(
Data,"
WR1",
Crit66a)
=
DSUM(
Data,"
WR1",
Crit67)
=
DSUM(
Data,"
WR2",
Crit66)
=
DSUM(
Data,"
WR2",
Crit66a)
=
DSUM(
Data,"
WR2",
Crit67)
=
DSUM(
Data,"
WR3",
Crit66)
=
DSUM(
Data,"
WR3",
Crit66a)
=
DSUM(
Data,"
WR3",
Crit67)
=
DSUM(
Data,"
WR4",
Crit66)
=
DSUM(
Data,"
WR4",
Crit66a)
=
DSUM(
Data,"
WR4",
Crit67)

=
DSUM(
Data,"
WR1",
Crit70)
=
DSUM(
Data,"
WR1",
Crit70a)
=
DSUM(
Data,"
WR1",
Crit71)
=
DSUM(
Data,"
WR2",
Crit70)
=
DSUM(
Data,"
WR2",
Crit70a)
=
DSUM(
Data,"
WR2",
Crit71)
=
DSUM(
Data,"
WR3",
Crit70)
=
DSUM(
Data,"
WR3",
Crit70a)
=
DSUM(
Data,"
WR3",
Crit71)
=
DSUM(
Data,"
WR4",
Crit70)
=
DSUM(
Data,"
WR4",
Crit70a)
=
DSUM(
Data,"
WR4",
Crit71)

=
DSUM(
Data,"
WR1",
Crit74)
=
DSUM(
Data,"
WR1",
Crit74a)
=
DSUM(
Data,"
WR1",
Crit75)
=
DSUM(
Data,"
WR2",
Crit74)
=
DSUM(
Data,"
WR2",
Crit74a)
=
DSUM(
Data,"
WR2",
Crit75)
=
DSUM(
Data,"
WR3",
Crit74)
=
DSUM(
Data,"
WR3",
Crit74a)
=
DSUM(
Data,"
WR3",
Crit75)
=
DSUM(
Data,"
WR4",
Crit74)
=
DSUM(
Data,"
WR4",
Crit74a)
=
DSUM(
Data,"
WR4",
Crit75)

=
DSUM(
Data,"
WR1",
Crit78)
=
DSUM(
Data,"
WR1",
Crit78a)
=
DSUM(
Data,"
WR1",
Crit79)
=
DSUM(
Data,"
WR2",
Crit78)
=
DSUM(
Data,"
WR2",
Crit78a)
=
DSUM(
Data,"
WR2",
Crit79)
=
DSUM(
Data,"
WR3",
Crit78)
=
DSUM(
Data,"
WR3",
Crit78a)
=
DSUM(
Data,"
WR3",
Crit79)
=
DSUM(
Data,"
WR4",
Crit78)
=
DSUM(
Data,"
WR4",
Crit78a)
=
DSUM(
Data,"
WR4",
Crit79)

=
DSUM(
Data,"
WR1",
crit83)
=
DSUM(
Data,"
WR1",
crit84)
=
DSUM(
Data,"
WR1",
crit85)
=
DSUM(
Data,"
WR2",
crit83)
=
DSUM(
Data,"
WR2",
crit84)
=
DSUM(
Data,"
WR2",
crit85)
=
DSUM(
Data,"
WR3",
crit83)
=
DSUM(
Data,"
WR3",
crit84)
=
DSUM(
Data,"
WR3",
crit85)
=
DSUM(
Data,"
WR4",
crit83)
=
DSUM(
Data,"
WR4",
crit84)
=
DSUM(
Data,"
WR4",
crit85)

=
Z50+
Z45+
Z40+
Z35+
Z30+
Z25+
Z20+
Z15+
Z10
=
AA50+
AA45+
AA40+
AA35+
AA30+
AA25+
AA20+
AA15+
AA10
=
AB50+
AB45+
AB40+
AB35+
AB30+
AB25+
AB20+
AB15+
AB10
=
Z51+
Z46+
Z41+
Z36+
Z31+
Z26+
Z21+
Z16+
Z11
=
AA51+
AA46+
AA41+
AA36+
AA31+
AA26+
AA21+
AA16+
AA11
=
AB51+
AB46+
AB41+
AB36+
AB31+
AB26+
AB21+
AB16+
AB11
=
Z52+
Z47+
Z42+
Z37+
Z32+
Z27+
Z22+
Z17+
Z12
=
AA52+
AA47+
AA42+
AA37+
AA32+
AA27+
AA22+
AA17+
AA12
=
AB52+
AB47+
AB42+
AB37+
AB32+
AB27+
AB22+
AB17+
AB12
=
Z53+
Z48+
Z43+
Z38+
Z33+
Z28+
Z23+
Z18+
Z13
=
AA53+
AA48+
AA43+
AA38+
AA33+
AA28+
AA23+
AA18+
AA13
=
AB53+
AB48+
AB43+
AB38+
AB33+
AB28+
AB23+
AB18+
AB13
Flow
Size
for
Indirects 
Removals
February
14,
2003
7
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
345
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
AC
AD
AE
4
MGY
5
MGY
6.25
MGY
=
DSUM(
Data,"
WR1",
Crit51a)
=
DSUM(
Data,"
WR1",
Crit51b)
=
DSUM(
Data,"
WR1",
Crit52)
=
DSUM(
Data,"
WR2",
Crit51a)
=
DSUM(
Data,"
WR2",
Crit51b)
=
DSUM(
Data,"
WR2",
Crit52)
=
DSUM(
Data,"
WR3",
Crit51a)
=
DSUM(
Data,"
WR3",
Crit51b)
=
DSUM(
Data,"
WR3",
Crit52)
=
DSUM(
Data,"
WR4",
Crit51a)
=
DSUM(
Data,"
WR4",
Crit51b)
=
DSUM(
Data,"
WR4",
Crit52)

=
DSUM(
Data,"
WR1",
Crit55a)
=
DSUM(
Data,"
WR1",
Crit55b)
=
DSUM(
Data,"
WR1",
Crit56)
=
DSUM(
Data,"
WR2",
Crit55a)
=
DSUM(
Data,"
WR2",
Crit55b)
=
DSUM(
Data,"
WR2",
Crit56)
=
DSUM(
Data,"
WR3",
Crit55a)
=
DSUM(
Data,"
WR3",
Crit55b)
=
DSUM(
Data,"
WR3",
Crit56)
=
DSUM(
Data,"
WR4",
Crit55a)
=
DSUM(
Data,"
WR4",
Crit55b)
=
DSUM(
Data,"
WR4",
Crit56)

=
DSUM(
Data,"
WR1",
Crit59a)
=
DSUM(
Data,"
WR1",
Crit59b)
=
DSUM(
Data,"
WR1",
Crit60)
=
DSUM(
Data,"
WR2",
Crit59a)
=
DSUM(
Data,"
WR2",
Crit59b)
=
DSUM(
Data,"
WR2",
Crit60)
=
DSUM(
Data,"
WR3",
Crit59a)
=
DSUM(
Data,"
WR3",
Crit59b)
=
DSUM(
Data,"
WR3",
Crit60)
=
DSUM(
Data,"
WR4",
Crit59a)
=
DSUM(
Data,"
WR4",
Crit59b)
=
DSUM(
Data,"
WR4",
Crit60)

=
DSUM(
Data,"
WR1",
Crit63a)
=
DSUM(
Data,"
WR1",
Crit63b)
=
DSUM(
Data,"
WR1",
Crit64)
=
DSUM(
Data,"
WR2",
Crit63a)
=
DSUM(
Data,"
WR2",
Crit63b)
=
DSUM(
Data,"
WR2",
Crit64)
=
DSUM(
Data,"
WR3",
Crit63a)
=
DSUM(
Data,"
WR3",
Crit63b)
=
DSUM(
Data,"
WR3",
Crit64)
=
DSUM(
Data,"
WR4",
Crit63a)
=
DSUM(
Data,"
WR4",
Crit63b)
=
DSUM(
Data,"
WR4",
Crit64)

=
DSUM(
Data,"
WR1",
Crit67a)
=
DSUM(
Data,"
WR1",
Crit67b)
=
DSUM(
Data,"
WR1",
Crit68)
=
DSUM(
Data,"
WR2",
Crit67a)
=
DSUM(
Data,"
WR2",
Crit67b)
=
DSUM(
Data,"
WR2",
Crit68)
=
DSUM(
Data,"
WR3",
Crit67a)
=
DSUM(
Data,"
WR3",
Crit67b)
=
DSUM(
Data,"
WR3",
Crit68)
=
DSUM(
Data,"
WR4",
Crit67a)
=
DSUM(
Data,"
WR4",
Crit67b)
=
DSUM(
Data,"
WR4",
Crit68)

=
DSUM(
Data,"
WR1",
Crit71a)
=
DSUM(
Data,"
WR1",
Crit71b)
=
DSUM(
Data,"
WR1",
Crit72)
=
DSUM(
Data,"
WR2",
Crit71a)
=
DSUM(
Data,"
WR2",
Crit71b)
=
DSUM(
Data,"
WR2",
Crit72)
=
DSUM(
Data,"
WR3",
Crit71a)
=
DSUM(
Data,"
WR3",
Crit71b)
=
DSUM(
Data,"
WR3",
Crit72)
=
DSUM(
Data,"
WR4",
Crit71a)
=
DSUM(
Data,"
WR4",
Crit71b)
=
DSUM(
Data,"
WR4",
Crit72)

=
DSUM(
Data,"
WR1",
Crit75a)
=
DSUM(
Data,"
WR1",
Crit75b)
=
DSUM(
Data,"
WR1",
Crit76)
=
DSUM(
Data,"
WR2",
Crit75a)
=
DSUM(
Data,"
WR2",
Crit75b)
=
DSUM(
Data,"
WR2",
Crit76)
=
DSUM(
Data,"
WR3",
Crit75a)
=
DSUM(
Data,"
WR3",
Crit75b)
=
DSUM(
Data,"
WR3",
Crit76)
=
DSUM(
Data,"
WR4",
Crit75a)
=
DSUM(
Data,"
WR4",
Crit75b)
=
DSUM(
Data,"
WR4",
Crit76)

=
DSUM(
Data,"
WR1",
Crit79a)
=
DSUM(
Data,"
WR1",
Crit79b)
=
DSUM(
Data,"
WR1",
Crit80)
=
DSUM(
Data,"
WR2",
Crit79a)
=
DSUM(
Data,"
WR2",
Crit79b)
=
DSUM(
Data,"
WR2",
Crit80)
=
DSUM(
Data,"
WR3",
Crit79a)
=
DSUM(
Data,"
WR3",
Crit79b)
=
DSUM(
Data,"
WR3",
Crit80)
=
DSUM(
Data,"
WR4",
Crit79a)
=
DSUM(
Data,"
WR4",
Crit79b)
=
DSUM(
Data,"
WR4",
Crit80)

=
DSUM(
Data,"
WR1",
crit86)
=
DSUM(
Data,"
WR1",
crit87)
=
DSUM(
Data,"
WR1",
crit88)
=
DSUM(
Data,"
WR2",
crit86)
=
DSUM(
Data,"
WR2",
crit87)
=
DSUM(
Data,"
WR2",
crit88)
=
DSUM(
Data,"
WR3",
crit86)
=
DSUM(
Data,"
WR3",
crit87)
=
DSUM(
Data,"
WR3",
crit88)
=
DSUM(
Data,"
WR4",
crit86)
=
DSUM(
Data,"
WR4",
crit87)
=
DSUM(
Data,"
WR4",
crit88)

=
AC50+
AC45+
AC40+
AC35+
AC30+
AC25+
AC20+
AC15+
AC10
=
AD50+
AD45+
AD40+
AD35+
AD30+
AD25+
AD20+
AD15+
AD10
=
AE50+
AE45+
AE40+
AE35+
AE30+
AE25+
AE20+
AE15+
AE10
=
AC51+
AC46+
AC41+
AC36+
AC31+
AC26+
AC21+
AC16+
AC11
=
AD51+
AD46+
AD41+
AD36+
AD31+
AD26+
AD21+
AD16+
AD11
=
AE51+
AE46+
AE41+
AE36+
AE31+
AE26+
AE21+
AE16+
AE11
=
AC52+
AC47+
AC42+
AC37+
AC32+
AC27+
AC22+
AC17+
AC12
=
AD52+
AD47+
AD42+
AD37+
AD32+
AD27+
AD22+
AD17+
AD12
=
AE52+
AE47+
AE42+
AE37+
AE32+
AE27+
AE22+
AE17+
AE12
=
AC53+
AC48+
AC43+
AC38+
AC33+
AC28+
AC23+
AC18+
AC13
=
AD53+
AD48+
AD43+
AD38+
AD33+
AD28+
AD23+
AD18+
AD13
=
AE53+
AE48+
AE43+
AE38+
AE33+
AE28+
AE23+
AE18+
AE13
Flow
Size
for
Indirects 

February
14,
2003
8
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
345
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
AF
AG
AH
All
1
MGY
2
MGY
=
DSUM(
Data,"
PPCC1",
Crit49)
=
DSUM(
Data,"
PPCC1",
Crit50)
=
DSUM(
Data,"
PPCC1",
Crit50a)
=
DSUM(
Data,"
PPCC2",
Crit49)
=
DSUM(
Data,"
PPCC2",
Crit50)
=
DSUM(
Data,"
PPCC2",
Crit50a)
=
DSUM(
Data,"
PPCC3",
Crit49)
=
DSUM(
Data,"
PPCC3",
Crit50)
=
DSUM(
Data,"
PPCC3",
Crit50a)
=
DSUM(
Data,"
PPCC4",
Crit49)
=
DSUM(
Data,"
PPCC4",
Crit50)
=
DSUM(
Data,"
PPCC4",
Crit50a)

=
DSUM(
Data,"
PPCC1",
Crit53)
=
DSUM(
Data,"
PPCC1",
Crit54)
=
DSUM(
Data,"
PPCC1",
Crit54a)
=
DSUM(
Data,"
PPCC2",
Crit53)
=
DSUM(
Data,"
PPCC2",
Crit54)
=
DSUM(
Data,"
PPCC2",
Crit54a)
=
DSUM(
Data,"
PPCC3",
Crit53)
=
DSUM(
Data,"
PPCC3",
Crit54)
=
DSUM(
Data,"
PPCC3",
Crit54a)
=
DSUM(
Data,"
PPCC4",
Crit53)
=
DSUM(
Data,"
PPCC4",
Crit54)
=
DSUM(
Data,"
PPCC4",
Crit54a)

=
DSUM(
Data,"
PPCC1",
Crit57)
=
DSUM(
Data,"
PPCC1",
Crit58)
=
DSUM(
Data,"
PPCC1",
Crit58a)
=
DSUM(
Data,"
PPCC2",
Crit57)
=
DSUM(
Data,"
PPCC2",
Crit58)
=
DSUM(
Data,"
PPCC2",
Crit58a)
=
DSUM(
Data,"
PPCC3",
Crit57)
=
DSUM(
Data,"
PPCC3",
Crit58)
=
DSUM(
Data,"
PPCC3",
Crit58a)
=
DSUM(
Data,"
PPCC4",
Crit57)
=
DSUM(
Data,"
PPCC4",
Crit58)
=
DSUM(
Data,"
PPCC4",
Crit58a)

=
DSUM(
Data,"
PPCC1",
Crit61)
=
DSUM(
Data,"
PPCC1",
Crit62)
=
DSUM(
Data,"
PPCC1",
Crit62a)
=
DSUM(
Data,"
PPCC2",
Crit61)
=
DSUM(
Data,"
PPCC2",
Crit62)
=
DSUM(
Data,"
PPCC2",
Crit62a)
=
DSUM(
Data,"
PPCC3",
Crit61)
=
DSUM(
Data,"
PPCC3",
Crit62)
=
DSUM(
Data,"
PPCC3",
Crit62a)
=
DSUM(
Data,"
PPCC4",
Crit61)
=
DSUM(
Data,"
PPCC4",
Crit62)
=
DSUM(
Data,"
PPCC4",
Crit62a)

=
DSUM(
Data,"
PPCC1",
Crit65)
=
DSUM(
Data,"
PPCC1",
Crit66)
=
DSUM(
Data,"
PPCC1",
Crit66a)
=
DSUM(
Data,"
PPCC2",
Crit65)
=
DSUM(
Data,"
PPCC2",
Crit66)
=
DSUM(
Data,"
PPCC2",
Crit66a)
=
DSUM(
Data,"
PPCC3",
Crit65)
=
DSUM(
Data,"
PPCC3",
Crit66)
=
DSUM(
Data,"
PPCC3",
Crit66a)
=
DSUM(
Data,"
PPCC4",
Crit65)
=
DSUM(
Data,"
PPCC4",
Crit66)
=
DSUM(
Data,"
PPCC4",
Crit66a)

=
DSUM(
Data,"
PPCC1",
Crit69)
=
DSUM(
Data,"
PPCC1",
Crit70)
=
DSUM(
Data,"
PPCC1",
Crit70a)
=
DSUM(
Data,"
PPCC2",
Crit69)
=
DSUM(
Data,"
PPCC2",
Crit70)
=
DSUM(
Data,"
PPCC2",
Crit70a)
=
DSUM(
Data,"
PPCC3",
Crit69)
=
DSUM(
Data,"
PPCC3",
Crit70)
=
DSUM(
Data,"
PPCC3",
Crit70a)
=
DSUM(
Data,"
PPCC4",
Crit69)
=
DSUM(
Data,"
PPCC4",
Crit70)
=
DSUM(
Data,"
PPCC4",
Crit70a)

=
DSUM(
Data,"
PPCC1",
Crit73)
=
DSUM(
Data,"
PPCC1",
Crit74)
=
DSUM(
Data,"
PPCC1",
Crit74a)
=
DSUM(
Data,"
PPCC2",
Crit73)
=
DSUM(
Data,"
PPCC2",
Crit74)
=
DSUM(
Data,"
PPCC2",
Crit74a)
=
DSUM(
Data,"
PPCC3",
Crit73)
=
DSUM(
Data,"
PPCC3",
Crit74)
=
DSUM(
Data,"
PPCC3",
Crit74a)
=
DSUM(
Data,"
PPCC4",
Crit73)
=
DSUM(
Data,"
PPCC4",
Crit74)
=
DSUM(
Data,"
PPCC4",
Crit74a)

=
DSUM(
Data,"
PPCC1",
Crit77)
=
DSUM(
Data,"
PPCC1",
Crit78)
=
DSUM(
Data,"
PPCC1",
Crit78a)
=
DSUM(
Data,"
PPCC2",
Crit77)
=
DSUM(
Data,"
PPCC2",
Crit78)
=
DSUM(
Data,"
PPCC2",
Crit78a)
=
DSUM(
Data,"
PPCC3",
Crit77)
=
DSUM(
Data,"
PPCC3",
Crit78)
=
DSUM(
Data,"
PPCC3",
Crit78a)
=
DSUM(
Data,"
PPCC4",
Crit77)
=
DSUM(
Data,"
PPCC4",
Crit78)
=
DSUM(
Data,"
PPCC4",
Crit78a)

=
DSUM(
Data,"
PPCC1",
crit82)
=
DSUM(
Data,"
PPCC1",
crit83)
=
DSUM(
Data,"
PPCC1",
crit84)
=
DSUM(
Data,"
PPCC2",
crit82)
=
DSUM(
Data,"
PPCC2",
crit83)
=
DSUM(
Data,"
PPCC2",
crit84)
=
DSUM(
Data,"
PPCC3",
crit82)
=
DSUM(
Data,"
PPCC3",
crit83)
=
DSUM(
Data,"
PPCC3",
crit84)
=
DSUM(
Data,"
PPCC4",
crit82)
=
DSUM(
Data,"
PPCC4",
crit83)
=
DSUM(
Data,"
PPCC4",
crit84)

=
AF50+
AF45+
AF40+
AF35+
AF30+
AF25+
AF20+
AF15+
AF10
=
AG50+
AG45+
AG40+
AG35+
AG30+
AG25+
AG20+
AG15+
AG10
=
AH50+
AH45+
AH40+
AH35+
AH30+
AH25+
AH20+
AH15+
AH10
=
AF51+
AF46+
AF41+
AF36+
AF31+
AF26+
AF21+
AF16+
AF11
=
AG51+
AG46+
AG41+
AG36+
AG31+
AG26+
AG21+
AG16+
AG11
=
AH51+
AH46+
AH41+
AH36+
AH31+
AH26+
AH21+
AH16+
AH11
=
AF52+
AF47+
AF42+
AF37+
AF32+
AF27+
AF22+
AF17+
AF12
=
AG52+
AG47+
AG42+
AG37+
AG32+
AG27+
AG22+
AG17+
AG12
=
AH52+
AH47+
AH42+
AH37+
AH32+
AH27+
AH22+
AH17+
AH12
=
AF53+
AF48+
AF43+
AF38+
AF33+
AF28+
AF23+
AF18+
AF13
=
AG53+
AG48+
AG43+
AG38+
AG33+
AG28+
AG23+
AG18+
AG13
=
AH53+
AH48+
AH43+
AH38+
AH33+
AH28+
AH23+
AH18+
AH13
Flow­
Size­
Specific
Total
Annualized
February
14,
2003
9
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
345
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
AI
AJ
AK
3
MGY
4
MGY
5
MGY
=
DSUM(
Data,"
PPCC1",
Crit51)
=
DSUM(
Data,"
PPCC1",
Crit51a)
=
DSUM(
Data,"
PPCC1",
Crit51b)
=
DSUM(
Data,"
PPCC2",
Crit51)
=
DSUM(
Data,"
PPCC2",
Crit51a)
=
DSUM(
Data,"
PPCC2",
Crit51b)
=
DSUM(
Data,"
PPCC3",
Crit51)
=
DSUM(
Data,"
PPCC3",
Crit51a)
=
DSUM(
Data,"
PPCC3",
Crit51b)
=
DSUM(
Data,"
PPCC4",
Crit51)
=
DSUM(
Data,"
PPCC4",
Crit51a)
=
DSUM(
Data,"
PPCC4",
Crit51b)

=
DSUM(
Data,"
PPCC1",
Crit55)
=
DSUM(
Data,"
PPCC1",
Crit55a)
=
DSUM(
Data,"
PPCC1",
Crit55b)
=
DSUM(
Data,"
PPCC2",
Crit55)
=
DSUM(
Data,"
PPCC2",
Crit55a)
=
DSUM(
Data,"
PPCC2",
Crit55b)
=
DSUM(
Data,"
PPCC3",
Crit55)
=
DSUM(
Data,"
PPCC3",
Crit55a)
=
DSUM(
Data,"
PPCC3",
Crit55b)
=
DSUM(
Data,"
PPCC4",
Crit55)
=
DSUM(
Data,"
PPCC4",
Crit55a)
=
DSUM(
Data,"
PPCC4",
Crit55b)

=
DSUM(
Data,"
PPCC1",
Crit59)
=
DSUM(
Data,"
PPCC1",
Crit59a)
=
DSUM(
Data,"
PPCC1",
Crit59b)
=
DSUM(
Data,"
PPCC2",
Crit59)
=
DSUM(
Data,"
PPCC2",
Crit59a)
=
DSUM(
Data,"
PPCC2",
Crit59b)
=
DSUM(
Data,"
PPCC3",
Crit59)
=
DSUM(
Data,"
PPCC3",
Crit59a)
=
DSUM(
Data,"
PPCC3",
Crit59b)
=
DSUM(
Data,"
PPCC4",
Crit59)
=
DSUM(
Data,"
PPCC4",
Crit59a)
=
DSUM(
Data,"
PPCC4",
Crit59b)

=
DSUM(
Data,"
PPCC1",
Crit63)
=
DSUM(
Data,"
PPCC1",
Crit63a)
=
DSUM(
Data,"
PPCC1",
Crit63b)
=
DSUM(
Data,"
PPCC2",
Crit63)
=
DSUM(
Data,"
PPCC2",
Crit63a)
=
DSUM(
Data,"
PPCC2",
Crit63b)
=
DSUM(
Data,"
PPCC3",
Crit63)
=
DSUM(
Data,"
PPCC3",
Crit63a)
=
DSUM(
Data,"
PPCC3",
Crit63b)
=
DSUM(
Data,"
PPCC4",
Crit63)
=
DSUM(
Data,"
PPCC4",
Crit63a)
=
DSUM(
Data,"
PPCC4",
Crit63b)

=
DSUM(
Data,"
PPCC1",
Crit67)
=
DSUM(
Data,"
PPCC1",
Crit67a)
=
DSUM(
Data,"
PPCC1",
Crit67b)
=
DSUM(
Data,"
PPCC2",
Crit67)
=
DSUM(
Data,"
PPCC2",
Crit67a)
=
DSUM(
Data,"
PPCC2",
Crit67b)
=
DSUM(
Data,"
PPCC3",
Crit67)
=
DSUM(
Data,"
PPCC3",
Crit67a)
=
DSUM(
Data,"
PPCC3",
Crit67b)
=
DSUM(
Data,"
PPCC4",
Crit67)
=
DSUM(
Data,"
PPCC4",
Crit67a)
=
DSUM(
Data,"
PPCC4",
Crit67b)

=
DSUM(
Data,"
PPCC1",
Crit71)
=
DSUM(
Data,"
PPCC1",
Crit71a)
=
DSUM(
Data,"
PPCC1",
Crit71b)
=
DSUM(
Data,"
PPCC2",
Crit71)
=
DSUM(
Data,"
PPCC2",
Crit71a)
=
DSUM(
Data,"
PPCC2",
Crit71b)
=
DSUM(
Data,"
PPCC3",
Crit71)
=
DSUM(
Data,"
PPCC3",
Crit71a)
=
DSUM(
Data,"
PPCC3",
Crit71b)
=
DSUM(
Data,"
PPCC4",
Crit71)
=
DSUM(
Data,"
PPCC4",
Crit71a)
=
DSUM(
Data,"
PPCC4",
Crit71b)

=
DSUM(
Data,"
PPCC1",
Crit75)
=
DSUM(
Data,"
PPCC1",
Crit75a)
=
DSUM(
Data,"
PPCC1",
Crit75b)
=
DSUM(
Data,"
PPCC2",
Crit75)
=
DSUM(
Data,"
PPCC2",
Crit75a)
=
DSUM(
Data,"
PPCC2",
Crit75b)
=
DSUM(
Data,"
PPCC3",
Crit75)
=
DSUM(
Data,"
PPCC3",
Crit75a)
=
DSUM(
Data,"
PPCC3",
Crit75b)
=
DSUM(
Data,"
PPCC4",
Crit75)
=
DSUM(
Data,"
PPCC4",
Crit75a)
=
DSUM(
Data,"
PPCC4",
Crit75b)

=
DSUM(
Data,"
PPCC1",
Crit79)
=
DSUM(
Data,"
PPCC1",
Crit79a)
=
DSUM(
Data,"
PPCC1",
Crit79b)
=
DSUM(
Data,"
PPCC2",
Crit79)
=
DSUM(
Data,"
PPCC2",
Crit79a)
=
DSUM(
Data,"
PPCC2",
Crit79b)
=
DSUM(
Data,"
PPCC3",
Crit79)
=
DSUM(
Data,"
PPCC3",
Crit79a)
=
DSUM(
Data,"
PPCC3",
Crit79b)
=
DSUM(
Data,"
PPCC4",
Crit79)
=
DSUM(
Data,"
PPCC4",
Crit79a)
=
DSUM(
Data,"
PPCC4",
Crit79b)

=
DSUM(
Data,"
PPCC1",
crit85)
=
DSUM(
Data,"
PPCC1",
crit86)
=
DSUM(
Data,"
PPCC1",
crit87)
=
DSUM(
Data,"
PPCC2",
crit85)
=
DSUM(
Data,"
PPCC2",
crit86)
=
DSUM(
Data,"
PPCC2",
crit87)
=
DSUM(
Data,"
PPCC3",
crit85)
=
DSUM(
Data,"
PPCC3",
crit86)
=
DSUM(
Data,"
PPCC3",
crit87)
=
DSUM(
Data,"
PPCC4",
crit85)
=
DSUM(
Data,"
PPCC4",
crit86)
=
DSUM(
Data,"
PPCC4",
crit87)

=
AI50+
AI45+
AI40+
AI35+
AI30+
AI25+
AI20+
AI15+
AI10
=
AJ50+
AJ45+
AJ40+
AJ35+
AJ30+
AJ25+
AJ20+
AJ15+
AJ10
=
AK50+
AK45+
AK40+
AK35+
AK30+
AK25+
AK20+
AK15+
AK10
=
AI51+
AI46+
AI41+
AI36+
AI31+
AI26+
AI21+
AI16+
AI11
=
AJ51+
AJ46+
AJ41+
AJ36+
AJ31+
AJ26+
AJ21+
AJ16+
AJ11
=
AK51+
AK46+
AK41+
AK36+
AK31+
AK26+
AK21+
AK16+
AK11
=
AI52+
AI47+
AI42+
AI37+
AI32+
AI27+
AI22+
AI17+
AI12
=
AJ52+
AJ47+
AJ42+
AJ37+
AJ32+
AJ27+
AJ22+
AJ17+
AJ12
=
AK52+
AK47+
AK42+
AK37+
AK32+
AK27+
AK22+
AK17+
AK12
=
AI53+
AI48+
AI43+
AI38+
AI33+
AI28+
AI23+
AI18+
AI13
=
AJ53+
AJ48+
AJ43+
AJ38+
AJ33+
AJ28+
AJ23+
AJ18+
AJ13
=
AK53+
AK48+
AK43+
AK38+
AK33+
AK28+
AK23+
AK18+
AK13
Flow­
Size­
Specific
Total
Annualized
Pre­
Tax
Compliance
Costs
Flow
Size
for
Indirects 

February
14,
2003
10
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
345
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
AL
AM
AN
AO
AP
AQ
AR
AS
6.25
MGY
All
1
MGY
2
MGY
3
MGY
4
MGY
5
MGY
6.25
MGY
=
DSUM(
Data,"
PPCC1",
Crit52)
=
AF10
=
AO10+
AG10
=
AP10+
AH10
=
AQ10+
AI10
=
AR10+
AJ10
=
AS10+
AK10
=
AL10
=
DSUM(
Data,"
PPCC2",
Crit52)
=
AF11
=
AO11+
AG11
=
AP11+
AH11
=
AQ11+
AI11
=
AR11+
AJ11
=
AS11+
AK11
=
AL11
=
DSUM(
Data,"
PPCC3",
Crit52)
=
AF12
=
AO12+
AG12
=
AP12+
AH12
=
AQ12+
AI12
=
AR12+
AJ12
=
AS12+
AK12
=
AL12
=
DSUM(
Data,"
PPCC4",
Crit52)
=
AF13
=
AO13+
AG13
=
AP13+
AH13
=
AQ13+
AI13
=
AR13+
AJ13
=
AS13+
AK13
=
AL13
=
DSUM(
Data,"
PPCC1",
Crit56)
=
AF15
=
AO15+
AG15
=
AP15+
AH15
=
AQ15+
AI15
=
AR15+
AJ15
=
AS15+
AK15
=
AL15
=
DSUM(
Data,"
PPCC2",
Crit56)
=
AF16
=
AO16+
AG16
=
AP16+
AH16
=
AQ16+
AI16
=
AR16+
AJ16
=
AS16+
AK16
=
AL16
=
DSUM(
Data,"
PPCC3",
Crit56)
=
AF17
=
AO17+
AG17
=
AP17+
AH17
=
AQ17+
AI17
=
AR17+
AJ17
=
AS17+
AK17
=
AL17
=
DSUM(
Data,"
PPCC4",
Crit56)
=
AF18
=
AO18+
AG18
=
AP18+
AH18
=
AQ18+
AI18
=
AR18+
AJ18
=
AS18+
AK18
=
AL18
=
DSUM(
Data,"
PPCC1",
Crit60)
=
AF20
=
AO20+
AG20
=
AP20+
AH20
=
AQ20+
AI20
=
AR20+
AJ20
=
AS20+
AK20
=
AL20
=
DSUM(
Data,"
PPCC2",
Crit60)
=
AF21
=
AO21+
AG21
=
AP21+
AH21
=
AQ21+
AI21
=
AR21+
AJ21
=
AS21+
AK21
=
AL21
=
DSUM(
Data,"
PPCC3",
Crit60)
=
AF22
=
AO22+
AG22
=
AP22+
AH22
=
AQ22+
AI22
=
AR22+
AJ22
=
AS22+
AK22
=
AL22
=
DSUM(
Data,"
PPCC4",
Crit60)
=
AF23
=
AO23+
AG23
=
AP23+
AH23
=
AQ23+
AI23
=
AR23+
AJ23
=
AS23+
AK23
=
AL23
=
DSUM(
Data,"
PPCC1",
Crit64)
=
AF25
=
AO25+
AG25
=
AP25+
AH25
=
AQ25+
AI25
=
AR25+
AJ25
=
AS25+
AK25
=
AL25
=
DSUM(
Data,"
PPCC2",
Crit64)
=
AF26
=
AO26+
AG26
=
AP26+
AH26
=
AQ26+
AI26
=
AR26+
AJ26
=
AS26+
AK26
=
AL26
=
DSUM(
Data,"
PPCC3",
Crit64)
=
AF27
=
AO27+
AG27
=
AP27+
AH27
=
AQ27+
AI27
=
AR27+
AJ27
=
AS27+
AK27
=
AL27
=
DSUM(
Data,"
PPCC4",
Crit64)
=
AF28
=
AO28+
AG28
=
AP28+
AH28
=
AQ28+
AI28
=
AR28+
AJ28
=
AS28+
AK28
=
AL28
=
DSUM(
Data,"
PPCC1",
Crit68)
=
AF30
=
AO30+
AG30
=
AP30+
AH30
=
AQ30+
AI30
=
AR30+
AJ30
=
AS30+
AK30
=
AL30
=
DSUM(
Data,"
PPCC2",
Crit68)
=
AF31
=
AO31+
AG31
=
AP31+
AH31
=
AQ31+
AI31
=
AR31+
AJ31
=
AS31+
AK31
=
AL31
=
DSUM(
Data,"
PPCC3",
Crit68)
=
AF32
=
AO32+
AG32
=
AP32+
AH32
=
AQ32+
AI32
=
AR32+
AJ32
=
AS32+
AK32
=
AL32
=
DSUM(
Data,"
PPCC4",
Crit68)
=
AF33
=
AO33+
AG33
=
AP33+
AH33
=
AQ33+
AI33
=
AR33+
AJ33
=
AS33+
AK33
=
AL33
=
DSUM(
Data,"
PPCC1",
Crit72)
=
AF35
=
AO35+
AG35
=
AP35+
AH35
=
AQ35+
AI35
=
AR35+
AJ35
=
AS35+
AK35
=
AL35
=
DSUM(
Data,"
PPCC2",
Crit72)
=
AF36
=
AO36+
AG36
=
AP36+
AH36
=
AQ36+
AI36
=
AR36+
AJ36
=
AS36+
AK36
=
AL36
=
DSUM(
Data,"
PPCC3",
Crit72)
=
AF37
=
AO37+
AG37
=
AP37+
AH37
=
AQ37+
AI37
=
AR37+
AJ37
=
AS37+
AK37
=
AL37
=
DSUM(
Data,"
PPCC4",
Crit72)
=
AF38
=
AO38+
AG38
=
AP38+
AH38
=
AQ38+
AI38
=
AR38+
AJ38
=
AS38+
AK38
=
AL38
=
DSUM(
Data,"
PPCC1",
Crit76)
=
AF40
=
AO40+
AG40
=
AP40+
AH40
=
AQ40+
AI40
=
AR40+
AJ40
=
AS40+
AK40
=
AL40
=
DSUM(
Data,"
PPCC2",
Crit76)
=
AF41
=
AO41+
AG41
=
AP41+
AH41
=
AQ41+
AI41
=
AR41+
AJ41
=
AS41+
AK41
=
AL41
=
DSUM(
Data,"
PPCC3",
Crit76)
=
AF42
=
AO42+
AG42
=
AP42+
AH42
=
AQ42+
AI42
=
AR42+
AJ42
=
AS42+
AK42
=
AL42
=
DSUM(
Data,"
PPCC4",
Crit76)
=
AF43
=
AO43+
AG43
=
AP43+
AH43
=
AQ43+
AI43
=
AR43+
AJ43
=
AS43+
AK43
=
AL43
=
DSUM(
Data,"
PPCC1",
Crit80)
=
AF45
=
AO45+
AG45
=
AP45+
AH45
=
AQ45+
AI45
=
AR45+
AJ45
=
AS45+
AK45
=
AL45
=
DSUM(
Data,"
PPCC2",
Crit80)
=
AF46
=
AO46+
AG46
=
AP46+
AH46
=
AQ46+
AI46
=
AR46+
AJ46
=
AS46+
AK46
=
AL46
=
DSUM(
Data,"
PPCC3",
Crit80)
=
AF47
=
AO47+
AG47
=
AP47+
AH47
=
AQ47+
AI47
=
AR47+
AJ47
=
AS47+
AK47
=
AL47
=
DSUM(
Data,"
PPCC4",
Crit80)
=
AF48
=
AO48+
AG48
=
AP48+
AH48
=
AQ48+
AI48
=
AR48+
AJ48
=
AS48+
AK48
=
AL48
=
DSUM(
Data,"
PPCC1",
crit88)
=
AF50
=
AO50+
AG50
=
AP50+
AH50
=
AQ50+
AI50
=
AR50+
AJ50
=
AS50+
AK50
=
AL50
=
DSUM(
Data,"
PPCC2",
crit88)
=
AF51
=
AO51+
AG51
=
AP51+
AH51
=
AQ51+
AI51
=
AR51+
AJ51
=
AS51+
AK51
=
AL51
=
DSUM(
Data,"
PPCC3",
crit88)
=
AF52
=
AO52+
AG52
=
AP52+
AH52
=
AQ52+
AI52
=
AR52+
AJ52
=
AS52+
AK52
=
AL52
=
DSUM(
Data,"
PPCC4",
crit88)
=
AF53
=
AO53+
AG53
=
AP53+
AH53
=
AQ53+
AI53
=
AR53+
AJ53
=
AS53+
AK53
=
AL53
=
AL50+
AL45+
AL40+
AL35+
AL30+
AL25+
AL20+
AL15+
AL10
=
AF55
=
AO55+
AG55
=
AP55+
AH55
=
AQ55+
AI55
=
AR55+
AJ55
=
AS55+
AK55
=
AL55
=
AL51+
AL46+
AL41+
AL36+
AL31+
AL26+
AL21+
AL16+
AL11
=
AF56
=
AO56+
AG56
=
AP56+
AH56
=
AQ56+
AI56
=
AR56+
AJ56
=
AS56+
AK56
=
AL56
=
AL52+
AL47+
AL42+
AL37+
AL32+
AL27+
AL22+
AL17+
AL12
=
AF57
=
AO57+
AG57
=
AP57+
AH57
=
AQ57+
AI57
=
AR57+
AJ57
=
AS57+
AK57
=
AL57
=
AL53+
AL48+
AL43+
AL38+
AL33+
AL28+
AL23+
AL18+
AL13
=
AF58
=
AO58+
AG58
=
AP58+
AH58
=
AQ58+
AI58
=
AR58+
AJ58
=
AS58+
AK58
=
AL58
Cumulative
Annualized
Pre­
Tax
Compliance
Costs
Flow
Size
for
Indirects 

February
14,
2003
11
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
A
B
C
D
E
TOTAL
WEIGHTED
FACILITIES
0
1
2
3
=
Data!
CA7
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
ByS
ubcat!$
A62&
BySubcat!
B$
60,
Data!$
E$
7:$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySub
cat!$
A62&
BySubcat!
C$
60,
Data!$
E$
7:
$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySub
cat!$
A62&
BySubcat!
D$
60,
Data!$
E$
7:
$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySubc
at!$
A62&
BySubcat!
E$
60,
Data!$
E$
7:$
E
$
889)

=
Data!
CA8
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
ByS
ubcat!$
A63&
BySubcat!
B$
60,
Data!$
E$
7:$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySub
cat!$
A63&
BySubcat!
C$
60,
Data!$
E$
7:
$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySub
cat!$
A63&
BySubcat!
D$
60,
Data!$
E$
7:
$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySubc
at!$
A63&
BySubcat!
E$
60,
Data!$
E$
7:$
E
$
889)

=
Data!
CA9
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
ByS
ubcat!$
A64&
BySubcat!
B$
60,
Data!$
E$
7:$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySub
cat!$
A64&
BySubcat!
C$
60,
Data!$
E$
7:
$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySub
cat!$
A64&
BySubcat!
D$
60,
Data!$
E$
7:
$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySubc
at!$
A64&
BySubcat!
E$
60,
Data!$
E$
7:$
E
$
889)

=
Data!
CA10
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
ByS
ubcat!$
A65&
BySubcat!
B$
60,
Data!$
E$
7:$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySub
cat!$
A65&
BySubcat!
C$
60,
Data!$
E$
7:
$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySub
cat!$
A65&
BySubcat!
D$
60,
Data!$
E$
7:
$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySubc
at!$
A65&
BySubcat!
E$
60,
Data!$
E$
7:$
E
$
889)

=
Data!
CA11
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
ByS
ubcat!$
A66&
BySubcat!
B$
60,
Data!$
E$
7:$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySub
cat!$
A66&
BySubcat!
C$
60,
Data!$
E$
7:
$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySub
cat!$
A66&
BySubcat!
D$
60,
Data!$
E$
7:
$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySubc
at!$
A66&
BySubcat!
E$
60,
Data!$
E$
7:$
E
$
889)

=
Data!
CA12
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
ByS
ubcat!$
A67&
BySubcat!
B$
60,
Data!$
E$
7:$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySub
cat!$
A67&
BySubcat!
C$
60,
Data!$
E$
7:
$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySub
cat!$
A67&
BySubcat!
D$
60,
Data!$
E$
7:
$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySubc
at!$
A67&
BySubcat!
E$
60,
Data!$
E$
7:$
E
$
889)

=
Data!
CA13
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
ByS
ubcat!$
A68&
BySubcat!
B$
60,
Data!$
E$
7:$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySub
cat!$
A68&
BySubcat!
C$
60,
Data!$
E$
7:
$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySub
cat!$
A68&
BySubcat!
D$
60,
Data!$
E$
7:
$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySubc
at!$
A68&
BySubcat!
E$
60,
Data!$
E$
7:$
E
$
889)

=
Data!
CA14
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
ByS
ubcat!$
A69&
BySubcat!
B$
60,
Data!$
E$
7:$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySub
cat!$
A69&
BySubcat!
C$
60,
Data!$
E$
7:
$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySub
cat!$
A69&
BySubcat!
D$
60,
Data!$
E$
7:
$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySubc
at!$
A69&
BySubcat!
E$
60,
Data!$
E$
7:$
E
$
889)

=
Data!
CA15
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
ByS
ubcat!$
A70&
BySubcat!
B$
60,
Data!$
E$
7:$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySub
cat!$
A70&
BySubcat!
C$
60,
Data!$
E$
7:
$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySub
cat!$
A70&
BySubcat!
D$
60,
Data!$
E$
7:
$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySubc
at!$
A70&
BySubcat!
E$
60,
Data!$
E$
7:$
E
$
889)
Total
=
SUM(
B62:
B70)
=
SUM(
C62:
C70)
=
SUM(
D62:
D70)
=
SUM(
E62:
E70)
TOTAL
BASELINE
CLOSURES
=
Data!
CA7
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
ByS
ubcat!$
A73&
BySubcat!
B$
60,
Data!$
Y$
6:$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySub
cat!$
A73&
BySubcat!
C$
60,
Data!$
Y$
6:
$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySub
cat!$
A73&
BySubcat!
D$
60,
Data!$
Y$
6:
$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySubc
at!$
A73&
BySubcat!
E$
60,
Data!$
Y$
6:$
Y
$
889)

=
Data!
CA8
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
ByS
ubcat!$
A74&
BySubcat!
B$
60,
Data!$
Y$
6:$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySub
cat!$
A74&
BySubcat!
C$
60,
Data!$
Y$
6:
$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySub
cat!$
A74&
BySubcat!
D$
60,
Data!$
Y$
6:
$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySubc
at!$
A74&
BySubcat!
E$
60,
Data!$
Y$
6:$
Y
$
889)

=
Data!
CA9
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
ByS
ubcat!$
A75&
BySubcat!
B$
60,
Data!$
Y$
6:$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySub
cat!$
A75&
BySubcat!
C$
60,
Data!$
Y$
6:
$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySub
cat!$
A75&
BySubcat!
D$
60,
Data!$
Y$
6:
$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySubc
at!$
A75&
BySubcat!
E$
60,
Data!$
Y$
6:$
Y
$
889)

=
Data!
CA10
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
ByS
ubcat!$
A76&
BySubcat!
B$
60,
Data!$
Y$
6:$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySub
cat!$
A76&
BySubcat!
C$
60,
Data!$
Y$
6:
$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySub
cat!$
A76&
BySubcat!
D$
60,
Data!$
Y$
6:
$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySubc
at!$
A76&
BySubcat!
E$
60,
Data!$
Y$
6:$
Y
$
889)

=
Data!
CA11
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
ByS
ubcat!$
A77&
BySubcat!
B$
60,
Data!$
Y$
6:$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySub
cat!$
A77&
BySubcat!
C$
60,
Data!$
Y$
6:
$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySub
cat!$
A77&
BySubcat!
D$
60,
Data!$
Y$
6:
$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySubc
at!$
A77&
BySubcat!
E$
60,
Data!$
Y$
6:$
Y
$
889)

=
Data!
CA12
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
ByS
ubcat!$
A78&
BySubcat!
B$
60,
Data!$
Y$
6:$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySub
cat!$
A78&
BySubcat!
C$
60,
Data!$
Y$
6:
$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySub
cat!$
A78&
BySubcat!
D$
60,
Data!$
Y$
6:
$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySubc
at!$
A78&
BySubcat!
E$
60,
Data!$
Y$
6:$
Y
$
889)

=
Data!
CA13
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
ByS
ubcat!$
A79&
BySubcat!
B$
60,
Data!$
Y$
6:$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySub
cat!$
A79&
BySubcat!
C$
60,
Data!$
Y$
6:
$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySub
cat!$
A79&
BySubcat!
D$
60,
Data!$
Y$
6:
$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySubc
at!$
A79&
BySubcat!
E$
60,
Data!$
Y$
6:$
Y
$
889)

=
Data!
CA14
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
ByS
ubcat!$
A80&
BySubcat!
B$
60,
Data!$
Y$
6:$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySub
cat!$
A80&
BySubcat!
C$
60,
Data!$
Y$
6:
$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySub
cat!$
A80&
BySubcat!
D$
60,
Data!$
Y$
6:
$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySubc
at!$
A80&
BySubcat!
E$
60,
Data!$
Y$
6:$
Y
$
889)

=
Data!
CA15
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
ByS
ubcat!$
A81&
BySubcat!
B$
60,
Data!$
Y$
6:$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySub
cat!$
A81&
BySubcat!
C$
60,
Data!$
Y$
6:
$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySub
cat!$
A81&
BySubcat!
D$
60,
Data!$
Y$
6:
$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySubc
at!$
A81&
BySubcat!
E$
60,
Data!$
Y$
6:$
Y
$
889)

February
14,
2003
12
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
F
G
H
I
K
L
4
5
6
Total
Weighted­
Baseline
From
Subcat
Tables
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
ByS
ubcat!$
A62&
BySubcat!
F$
60,
Data!$
E$
7:$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
ByS
ubcat!$
A62&
BySubcat!
G$
60,
Data!
$
E$
7:$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySubcat!$
A62&
BySubcat!
H$
60,
Data!$
E$
7:$
E$
889)
=
SUM(
B62:
H62)
=
I62­
I73
=
VLOOKUP(
A62,$
A$
9:$
B$
53,2,
FALSE)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
ByS
ubcat!$
A63&
BySubcat!
F$
60,
Data!$
E$
7:$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
ByS
ubcat!$
A63&
BySubcat!
G$
60,
Data!
$
E$
7:$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySubcat!$
A63&
BySubcat!
H$
60,
Data!$
E$
7:$
E$
889)
=
SUM(
B63:
H63)
=
I63­
I74
=
VLOOKUP(
A63,$
A$
9:$
B$
53,2,
FALSE)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
ByS
ubcat!$
A64&
BySubcat!
F$
60,
Data!$
E$
7:$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
ByS
ubcat!$
A64&
BySubcat!
G$
60,
Data!
$
E$
7:$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySubcat!$
A64&
BySubcat!
H$
60,
Data!$
E$
7:$
E$
889)
=
SUM(
B64:
H64)
=
I64­
I75
=
VLOOKUP(
A64,$
A$
9:$
B$
53,2,
FALSE)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
ByS
ubcat!$
A65&
BySubcat!
F$
60,
Data!$
E$
7:$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
ByS
ubcat!$
A65&
BySubcat!
G$
60,
Data!
$
E$
7:$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySubcat!$
A65&
BySubcat!
H$
60,
Data!$
E$
7:$
E$
889)
=
SUM(
B65:
H65)
=
I65­
I76
=
VLOOKUP(
A65,$
A$
9:$
B$
53,2,
FALSE)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
ByS
ubcat!$
A66&
BySubcat!
F$
60,
Data!$
E$
7:$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
ByS
ubcat!$
A66&
BySubcat!
G$
60,
Data!
$
E$
7:$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySubcat!$
A66&
BySubcat!
H$
60,
Data!$
E$
7:$
E$
889)
=
SUM(
B66:
H66)
=
I66­
I77
=
VLOOKUP(
A66,$
A$
9:$
B$
53,2,
FALSE)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
ByS
ubcat!$
A67&
BySubcat!
F$
60,
Data!$
E$
7:$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
ByS
ubcat!$
A67&
BySubcat!
G$
60,
Data!
$
E$
7:$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySubcat!$
A67&
BySubcat!
H$
60,
Data!$
E$
7:$
E$
889)
=
SUM(
B67:
H67)
=
I67­
I78
=
VLOOKUP(
A67,$
A$
9:$
B$
53,2,
FALSE)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
ByS
ubcat!$
A68&
BySubcat!
F$
60,
Data!$
E$
7:$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
ByS
ubcat!$
A68&
BySubcat!
G$
60,
Data!
$
E$
7:$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySubcat!$
A68&
BySubcat!
H$
60,
Data!$
E$
7:$
E$
889)
=
SUM(
B68:
H68)
=
I68­
I79
=
VLOOKUP(
A68,$
A$
9:$
B$
53,2,
FALSE)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
ByS
ubcat!$
A69&
BySubcat!
F$
60,
Data!$
E$
7:$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
ByS
ubcat!$
A69&
BySubcat!
G$
60,
Data!
$
E$
7:$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySubcat!$
A69&
BySubcat!
H$
60,
Data!$
E$
7:$
E$
889)
=
SUM(
B69:
H69)
=
I69­
I80
=
VLOOKUP(
A69,$
A$
9:$
B$
53,2,
FALSE)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
ByS
ubcat!$
A70&
BySubcat!
F$
60,
Data!$
E$
7:$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
ByS
ubcat!$
A70&
BySubcat!
G$
60,
Data!
$
E$
7:$
E$
889)
=
SUMIF(
Data!$
BZ$
7:$
BZ$
889,
BySubcat!$
A70&
BySubcat!
H$
60,
Data!$
E$
7:$
E$
889)
=
SUM(
B70:
H70)
=
I70­
I81
=
B39
=
SUM(
F62:
F70)
=
SUM(
G62:
G70)
=
SUM(
H62:
H70)
=
SUM(
B71:
H71)
=
SUM(
K62:
K70)
=
SUM(
L62:
L70)

=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
ByS
ubcat!$
A73&
BySubcat!
F$
60,
Data!$
Y$
6:$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
ByS
ubcat!$
A73&
BySubcat!
G$
60,
Data!
$
Y$
6:$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySubcat!$
A73&
BySubcat!
H$
60,
Data!$
Y$
6:$
Y$
889)
=
SUM(
B73:
H73)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
ByS
ubcat!$
A74&
BySubcat!
F$
60,
Data!$
Y$
6:$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
ByS
ubcat!$
A74&
BySubcat!
G$
60,
Data!
$
Y$
6:$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySubcat!$
A74&
BySubcat!
H$
60,
Data!$
Y$
6:$
Y$
889)
=
SUM(
B74:
H74)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
ByS
ubcat!$
A75&
BySubcat!
F$
60,
Data!$
Y$
6:$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
ByS
ubcat!$
A75&
BySubcat!
G$
60,
Data!
$
Y$
6:$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySubcat!$
A75&
BySubcat!
H$
60,
Data!$
Y$
6:$
Y$
889)
=
SUM(
B75:
H75)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
ByS
ubcat!$
A76&
BySubcat!
F$
60,
Data!$
Y$
6:$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
ByS
ubcat!$
A76&
BySubcat!
G$
60,
Data!
$
Y$
6:$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySubcat!$
A76&
BySubcat!
H$
60,
Data!$
Y$
6:$
Y$
889)
=
SUM(
B76:
H76)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
ByS
ubcat!$
A77&
BySubcat!
F$
60,
Data!$
Y$
6:$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
ByS
ubcat!$
A77&
BySubcat!
G$
60,
Data!
$
Y$
6:$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySubcat!$
A77&
BySubcat!
H$
60,
Data!$
Y$
6:$
Y$
889)
=
SUM(
B77:
H77)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
ByS
ubcat!$
A78&
BySubcat!
F$
60,
Data!$
Y$
6:$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
ByS
ubcat!$
A78&
BySubcat!
G$
60,
Data!
$
Y$
6:$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySubcat!$
A78&
BySubcat!
H$
60,
Data!$
Y$
6:$
Y$
889)
=
SUM(
B78:
H78)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
ByS
ubcat!$
A79&
BySubcat!
F$
60,
Data!$
Y$
6:$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
ByS
ubcat!$
A79&
BySubcat!
G$
60,
Data!
$
Y$
6:$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySubcat!$
A79&
BySubcat!
H$
60,
Data!$
Y$
6:$
Y$
889)
=
SUM(
B79:
H79)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
ByS
ubcat!$
A80&
BySubcat!
F$
60,
Data!$
Y$
6:$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
ByS
ubcat!$
A80&
BySubcat!
G$
60,
Data!
$
Y$
6:$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySubcat!$
A80&
BySubcat!
H$
60,
Data!$
Y$
6:$
Y$
889)
=
SUM(
B80:
H80)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
ByS
ubcat!$
A81&
BySubcat!
F$
60,
Data!$
Y$
6:$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
ByS
ubcat!$
A81&
BySubcat!
G$
60,
Data!
$
Y$
6:$
Y$
889)
=
SUMIF(
Data!$
BZ$
6:$
BZ$
889,
BySubcat!$
A81&
BySubcat!
H$
60,
Data!$
Y$
6:$
Y$
889)
=
SUM(
B81:
H81)

February
14,
2003
13
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
M
N
O
P
R
S
=
IF(
K62'=
L62,0,1)

=
IF(
K63'=
L63,0,1)

=
IF(
K64'=
L64,0,1)

=
IF(
K65'=
L65,0,1)

=
IF(
K66'=
L66,0,1)

=
IF(
K67'=
L67,0,1)

=
IF(
K68'=
L68,0,1)

=
IF(
K69'=
L69,0,1)

=
IF(
K70'=
L70,0,1)
=
SUM(
M62:
M70)

February
14,
2003
14
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
T
U
V
February
14,
2003
15
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
W
X
Y
February
14,
2003
16
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
Z
AA
AB
February
14,
2003
17
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
AC
AD
AE
February
14,
2003
18
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
AF
AG
AH
February
14,
2003
19
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
AI
AJ
AK
February
14,
2003
20
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
AL
AM
AN
AO
AP
AQ
AR
AS
February
14,
2003
21
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
81
A
B
C
D
E
Total
=
SUM(
B73:
B81)
=
SUM(
C73:
C81)
=
SUM(
D73:
D81)
=
SUM(
E73:
E81)

February
14,
2003
22
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
81
F
G
H
I
K
L
=
SUM(
F73:
F81)
=
SUM(
G73:
G81)
=
SUM(
H73:
H81)
=
SUM(
B82:
H82)

February
14,
2003
23
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
81
M
N
O
P
R
S
February
14,
2003
24
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
81
T
U
V
February
14,
2003
25
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
81
W
X
Y
February
14,
2003
26
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
81
Z
AA
AB
February
14,
2003
27
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
81
AC
AD
AE
February
14,
2003
28
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
81
AF
AG
AH
February
14,
2003
29
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
81
AI
AJ
AK
February
14,
2003
30
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
81
AL
AM
AN
AO
AP
AQ
AR
AS
February
14,
2003
31
of
66
Summary_
Final­
formula.
xls
­
BySubcat
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
3
4
5
67
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
A
B
C
D
E
F
G
H
I
MP&
M
Impacts
and
Removals
by
Subcategory,
National
Estimates
=
Data!
A3
Bold'=
Population
Plain'=
Closures
All
1
MGY
2
MGY
3
MGY
4
MGY
5
MGY
6.25
MGY
All
=
Crit!
Q188
=
BySubcat!
B9
=
BySubcat!
C9
=
BySubcat!
D9
=
BySubcat!
E9
=
BySubcat!
F9
=
BySubcat!
G9
=
BySubcat!
H9
Option
1
=
I10
=+
D10+
J10
=+
E10+
K10
=+
F10+
L10
=+
G10+
M10
=+
H10+
N10
=
O10
=
DSUM(
Data,"
M1",
Crit49)
Option
2
=
I11
=+
D11+
J11
=+
E11+
K11
=+
F11+
L11
=+
G11+
M11
=+
H11+
N11
=
O11
=
DSUM(
Data,"
M2",
Crit49)
Option
3
=
I12
=+
D12+
J12
=+
E12+
K12
=+
F12+
L12
=+
G12+
M12
=+
H12+
N12
=
O12
=
DSUM(
Data,"
M3",
Crit49)
Option
4
=
I13
=+
D13+
J13
=+
E13+
K13
=+
F13+
L13
=+
G13+
M13
=+
H13+
N13
=
O13
=
DSUM(
Data,"
M4",
Crit49)
=
Crit!
Q209
=
BySubcat!
B14
=
BySubcat!
C14
=
BySubcat!
D14
=
BySubcat!
E14
=
BySubcat!
F14
=
BySubcat!
G14
=
BySubcat!
H14
Option
1
=
I15
=+
D15+
J15
=+
E15+
K15
=+
F15+
L15
=+
G15+
M15
=+
H15+
N15
=
O15
=
DSUM(
Data,"
M1",
Crit53)
Option
2
=
I16
=+
D16+
J16
=+
E16+
K16
=+
F16+
L16
=+
G16+
M16
=+
H16+
N16
=
O16
=
DSUM(
Data,"
M2",
Crit53)
Option
3
=
I17
=+
D17+
J17
=+
E17+
K17
=+
F17+
L17
=+
G17+
M17
=+
H17+
N17
=
O17
=
DSUM(
Data,"
M3",
Crit53)
Option
4
=
I18
=+
D18+
J18
=+
E18+
K18
=+
F18+
L18
=+
G18+
M18
=+
H18+
N18
=
O18
=
DSUM(
Data,"
M4",
Crit53)
=
IF(
Crit!
Q230'="
NonCategorized","
General
Metals",
Crit!
Q230)
=
BySubcat!
B19
=
BySubcat!
C19
=
BySubcat!
D19
=
BySubcat!
E19
=
BySubcat!
F19
=
BySubcat!
G19
=
BySubcat!
H19
Option
1
=
I20
=+
D20+
J20
=+
E20+
K20
=+
F20+
L20
=+
G20+
M20
=+
H20+
N20
=
O20
=
DSUM(
Data,"
M1",
Crit57)
Option
2
=
I21
=+
D21+
J21
=+
E21+
K21
=+
F21+
L21
=+
G21+
M21
=+
H21+
N21
=
O21
=
DSUM(
Data,"
M2",
Crit57)
Option
3
=
I22
=+
D22+
J22
=+
E22+
K22
=+
F22+
L22
=+
G22+
M22
=+
H22+
N22
=
O22
=
DSUM(
Data,"
M3",
Crit57)
Option
4
=
I23
=+
D23+
J23
=+
E23+
K23
=+
F23+
L23
=+
G23+
M23
=+
H23+
N23
=
O23
=
DSUM(
Data,"
M4",
Crit57)
=
Crit!
Q251
=
BySubcat!
B24
=
BySubcat!
C24
=
BySubcat!
D24
=
BySubcat!
E24
=
BySubcat!
F24
=
BySubcat!
G24
=
BySubcat!
H24
Option
1
=
I25
=+
D25+
J25
=+
E25+
K25
=+
F25+
L25
=+
G25+
M25
=+
H25+
N25
=
O25
=
DSUM(
Data,"
M1",
Crit61)
Option
2
=
I26
=+
D26+
J26
=+
E26+
K26
=+
F26+
L26
=+
G26+
M26
=+
H26+
N26
=
O26
=
DSUM(
Data,"
M2",
Crit61)
Option
3
=
I27
=+
D27+
J27
=+
E27+
K27
=+
F27+
L27
=+
G27+
M27
=+
H27+
N27
=
O27
=
DSUM(
Data,"
M3",
Crit61)
Option
4
=
I28
=+
D28+
J28
=+
E28+
K28
=+
F28+
L28
=+
G28+
M28
=+
H28+
N28
=
O28
=
DSUM(
Data,"
M4",
Crit61)
=
Crit!
Q272
=
BySubcat!
B29
=
BySubcat!
C29
=
BySubcat!
D29
=
BySubcat!
E29
=
BySubcat!
F29
=
BySubcat!
G29
=
BySubcat!
H29
Option
1
=
I30
=+
D30+
J30
=+
E30+
K30
=+
F30+
L30
=+
G30+
M30
=+
H30+
N30
=
O30
=
DSUM(
Data,"
M1",
Crit65)
Option
2
=
I31
=+
D31+
J31
=+
E31+
K31
=+
F31+
L31
=+
G31+
M31
=+
H31+
N31
=
O31
=
DSUM(
Data,"
M2",
Crit65)
Option
3
=
I32
=+
D32+
J32
=+
E32+
K32
=+
F32+
L32
=+
G32+
M32
=+
H32+
N32
=
O32
=
DSUM(
Data,"
M3",
Crit65)
Option
4
=
I33
=+
D33+
J33
=+
E33+
K33
=+
F33+
L33
=+
G33+
M33
=+
H33+
N33
=
O33
=
DSUM(
Data,"
M4",
Crit65)
=
Crit!
Q293
=
BySubcat!
B34
=
BySubcat!
C34
=
BySubcat!
D34
=
BySubcat!
E34
=
BySubcat!
F34
=
BySubcat!
G34
=
BySubcat!
H34
Option
1
=
I35
=+
D35+
J35
=+
E35+
K35
=+
F35+
L35
=+
G35+
M35
=+
H35+
N35
=
O35
=
DSUM(
Data,"
M1",
Crit69)
Option
2
=
I36
=+
D36+
J36
=+
E36+
K36
=+
F36+
L36
=+
G36+
M36
=+
H36+
N36
=
O36
=
DSUM(
Data,"
M2",
Crit69)
Option
3
=
I37
=+
D37+
J37
=+
E37+
K37
=+
F37+
L37
=+
G37+
M37
=+
H37+
N37
=
O37
=
DSUM(
Data,"
M3",
Crit69)
Option
4
=
I38
=+
D38+
J38
=+
E38+
K38
=+
F38+
L38
=+
G38+
M38
=+
H38+
N38
=
O38
=
DSUM(
Data,"
M4",
Crit69)
=
Crit!
Q314
=
BySubcat!
B39
=
BySubcat!
C39
=
BySubcat!
D39
=
BySubcat!
E39
=
BySubcat!
F39
=
BySubcat!
G39
=
BySubcat!
H39
Option
1
=
I40
=+
D40+
J40
=+
E40+
K40
=+
F40+
L40
=+
G40+
M40
=+
H40+
N40
=
O40
=
DSUM(
Data,"
M1",
Crit73)
Option
2
=
I41
=+
D41+
J41
=+
E41+
K41
=+
F41+
L41
=+
G41+
M41
=+
H41+
N41
=
O41
=
DSUM(
Data,"
M2",
Crit73)
Option
3
=
I42
=+
D42+
J42
=+
E42+
K42
=+
F42+
L42
=+
G42+
M42
=+
H42+
N42
=
O42
=
DSUM(
Data,"
M3",
Crit73)
Option
4
=
I43
=+
D43+
J43
=+
E43+
K43
=+
F43+
L43
=+
G43+
M43
=+
H43+
N43
=
O43
=
DSUM(
Data,"
M4",
Crit73)
=
Crit!
Q335
=
BySubcat!
B44
=
BySubcat!
C44
=
BySubcat!
D44
=
BySubcat!
E44
=
BySubcat!
F44
=
BySubcat!
G44
=
BySubcat!
H44
Option
1
=
I45
=+
D45+
J45
=+
E45+
K45
=+
F45+
L45
=+
G45+
M45
=+
H45+
N45
=
O45
=
DSUM(
Data,"
M1",
Crit77)
Option
2
=
I46
=+
D46+
J46
=+
E46+
K46
=+
F46+
L46
=+
G46+
M46
=+
H46+
N46
=
O46
=
DSUM(
Data,"
M2",
Crit77)
Option
3
=
I47
=+
D47+
J47
=+
E47+
K47
=+
F47+
L47
=+
G47+
M47
=+
H47+
N47
=
O47
=
DSUM(
Data,"
M3",
Crit77)
Option
4
=
I48
=+
D48+
J48
=+
E48+
K48
=+
F48+
L48
=+
G48+
M48
=+
H48+
N48
=
O48
=
DSUM(
Data,"
M4",
Crit77)
=
Crit!
Q359
=
BySubcat!
B49
=
BySubcat!
C49
=
BySubcat!
D49
=
BySubcat!
E49
=
BySubcat!
F49
=
BySubcat!
G49
=
BySubcat!
H49
Option
1
=
I50
=+
D50+
J50
=+
E50+
K50
=+
F50+
L50
=+
G50+
M50
=+
H50+
N50
=
O50
=
DSUM(
Data,"
M1",
crit82)
Option
2
=
I51
=+
D51+
J51
=+
E51+
K51
=+
F51+
L51
=+
G51+
M51
=+
H51+
N51
=
O51
=
DSUM(
Data,"
M2",
crit82)
Option
3
=
I52
=+
D52+
J52
=+
E52+
K52
=+
F52+
L52
=+
G52+
M52
=+
H52+
N52
=
O52
=
DSUM(
Data,"
M3",
crit82)
Option
4
=
I53
=+
D53+
J53
=+
E53+
K53
=+
F53+
L53
=+
G53+
M53
=+
H53+
N53
=
O53
=
DSUM(
Data,"
M4",
crit82)
All
Categories
=
BySubcat!
B54
=
BySubcat!
C54
=
BySubcat!
D54
=
BySubcat!
E54
=
BySubcat!
F54
=
BySubcat!
G54
=
BySubcat!
H54
Option
1
=
I55
=+
D55+
J55
=+
E55+
K55
=+
F55+
L55
=+
G55+
M55
=+
H55+
N55
=
O55
=
I50+
I45+
I40+
I35+
I30+
I25+
I20+
I15+
I10
Option
2
=
I56
=+
D56+
J56
=+
E56+
K56
=+
F56+
L56
=+
G56+
M56
=+
H56+
N56
=
O56
=
I51+
I46+
I41+
I36+
I31+
I26+
I21+
I16+
I11
Option
3
=
I57
=+
D57+
J57
=+
E57+
K57
=+
F57+
L57
=+
G57+
M57
=+
H57+
N57
=
O57
=
I52+
I47+
I42+
I37+
I32+
I27+
I22+
I17+
I12
Option
4
=
I58
=+
D58+
J58
=+
E58+
K58
=+
F58+
L58
=+
G58+
M58
=+
H58+
N58
=
O58
=
I53+
I48+
I43+
I38+
I33+
I28+
I23+
I18+
I13
Moderate
Impacts
(
Numbers
of
Facilities)
Flow
Cutoff
for
Indirects 

February
14,
2003
32
of
66
Summary_
Final­
formula.
xls
­
Mod
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
3
4
5
67
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
J
K
L
M
1
MGY
2
MGY
3
MGY
4
MGY
=
DSUM(
Data,"
M1",
Crit50)
=
DSUM(
Data,"
M1",
Crit50a)
=
DSUM(
Data,"
M1",
Crit51)
=
DSUM(
Data,"
M1",
Crit51a)
=
DSUM(
Data,"
M2",
Crit50)
=
DSUM(
Data,"
M2",
Crit50a)
=
DSUM(
Data,"
M2",
Crit51)
=
DSUM(
Data,"
M2",
Crit51a)
=
DSUM(
Data,"
M3",
Crit50)
=
DSUM(
Data,"
M3",
Crit50a)
=
DSUM(
Data,"
M3",
Crit51)
=
DSUM(
Data,"
M3",
Crit51a)
=
DSUM(
Data,"
M4",
Crit50)
=
DSUM(
Data,"
M4",
Crit50a)
=
DSUM(
Data,"
M4",
Crit51)
=
DSUM(
Data,"
M4",
Crit51a)

=
DSUM(
Data,"
M1",
Crit54)
=
DSUM(
Data,"
M1",
Crit54a)
=
DSUM(
Data,"
M1",
Crit55)
=
DSUM(
Data,"
M1",
Crit55a)
=
DSUM(
Data,"
M2",
Crit54)
=
DSUM(
Data,"
M2",
Crit54a)
=
DSUM(
Data,"
M2",
Crit55)
=
DSUM(
Data,"
M2",
Crit55a)
=
DSUM(
Data,"
M3",
Crit54)
=
DSUM(
Data,"
M3",
Crit54a)
=
DSUM(
Data,"
M3",
Crit55)
=
DSUM(
Data,"
M3",
Crit55a)
=
DSUM(
Data,"
M4",
Crit54)
=
DSUM(
Data,"
M4",
Crit54a)
=
DSUM(
Data,"
M4",
Crit55)
=
DSUM(
Data,"
M4",
Crit55a)

=
DSUM(
Data,"
M1",
Crit58)
=
DSUM(
Data,"
M1",
Crit58a)
=
DSUM(
Data,"
M1",
Crit59)
=
DSUM(
Data,"
M1",
Crit59a)
=
DSUM(
Data,"
M2",
Crit58)
=
DSUM(
Data,"
M2",
Crit58a)
=
DSUM(
Data,"
M2",
Crit59)
=
DSUM(
Data,"
M2",
Crit59a)
=
DSUM(
Data,"
M3",
Crit58)
=
DSUM(
Data,"
M3",
Crit58a)
=
DSUM(
Data,"
M3",
Crit59)
=
DSUM(
Data,"
M3",
Crit59a)
=
DSUM(
Data,"
M4",
Crit58)
=
DSUM(
Data,"
M4",
Crit58a)
=
DSUM(
Data,"
M4",
Crit59)
=
DSUM(
Data,"
M4",
Crit59a)

=
DSUM(
Data,"
M1",
Crit62)
=
DSUM(
Data,"
M1",
Crit62a)
=
DSUM(
Data,"
M1",
Crit63)
=
DSUM(
Data,"
M1",
Crit63a)
=
DSUM(
Data,"
M2",
Crit62)
=
DSUM(
Data,"
M2",
Crit62a)
=
DSUM(
Data,"
M2",
Crit63)
=
DSUM(
Data,"
M2",
Crit63a)
=
DSUM(
Data,"
M3",
Crit62)
=
DSUM(
Data,"
M3",
Crit62a)
=
DSUM(
Data,"
M3",
Crit63)
=
DSUM(
Data,"
M3",
Crit63a)
=
DSUM(
Data,"
M4",
Crit62)
=
DSUM(
Data,"
M4",
Crit62a)
=
DSUM(
Data,"
M4",
Crit63)
=
DSUM(
Data,"
M4",
Crit63a)

=
DSUM(
Data,"
M1",
Crit66)
=
DSUM(
Data,"
M1",
Crit66a)
=
DSUM(
Data,"
M1",
Crit67)
=
DSUM(
Data,"
M1",
Crit67a)
=
DSUM(
Data,"
M2",
Crit66)
=
DSUM(
Data,"
M2",
Crit66a)
=
DSUM(
Data,"
M2",
Crit67)
=
DSUM(
Data,"
M2",
Crit67a)
=
DSUM(
Data,"
M3",
Crit66)
=
DSUM(
Data,"
M3",
Crit66a)
=
DSUM(
Data,"
M3",
Crit67)
=
DSUM(
Data,"
M3",
Crit67a)
=
DSUM(
Data,"
M4",
Crit66)
=
DSUM(
Data,"
M4",
Crit66a)
=
DSUM(
Data,"
M4",
Crit67)
=
DSUM(
Data,"
M4",
Crit67a)

=
DSUM(
Data,"
M1",
Crit70)
=
DSUM(
Data,"
M1",
Crit70a)
=
DSUM(
Data,"
M1",
Crit71)
=
DSUM(
Data,"
M1",
Crit71a)
=
DSUM(
Data,"
M2",
Crit70)
=
DSUM(
Data,"
M2",
Crit70a)
=
DSUM(
Data,"
M2",
Crit71)
=
DSUM(
Data,"
M2",
Crit71a)
=
DSUM(
Data,"
M3",
Crit70)
=
DSUM(
Data,"
M3",
Crit70a)
=
DSUM(
Data,"
M3",
Crit71)
=
DSUM(
Data,"
M3",
Crit71a)
=
DSUM(
Data,"
M4",
Crit70)
=
DSUM(
Data,"
M4",
Crit70a)
=
DSUM(
Data,"
M4",
Crit71)
=
DSUM(
Data,"
M4",
Crit71a)

=
DSUM(
Data,"
M1",
Crit74)
=
DSUM(
Data,"
M1",
Crit74a)
=
DSUM(
Data,"
M1",
Crit75)
=
DSUM(
Data,"
M1",
Crit75a)
=
DSUM(
Data,"
M2",
Crit74)
=
DSUM(
Data,"
M2",
Crit74a)
=
DSUM(
Data,"
M2",
Crit75)
=
DSUM(
Data,"
M2",
Crit75a)
=
DSUM(
Data,"
M3",
Crit74)
=
DSUM(
Data,"
M3",
Crit74a)
=
DSUM(
Data,"
M3",
Crit75)
=
DSUM(
Data,"
M3",
Crit75a)
=
DSUM(
Data,"
M4",
Crit74)
=
DSUM(
Data,"
M4",
Crit74a)
=
DSUM(
Data,"
M4",
Crit75)
=
DSUM(
Data,"
M4",
Crit75a)

=
DSUM(
Data,"
M1",
Crit78)
=
DSUM(
Data,"
M1",
Crit78a)
=
DSUM(
Data,"
M1",
Crit79)
=
DSUM(
Data,"
M1",
Crit79a)
=
DSUM(
Data,"
M2",
Crit78)
=
DSUM(
Data,"
M2",
Crit78a)
=
DSUM(
Data,"
M2",
Crit79)
=
DSUM(
Data,"
M2",
Crit79a)
=
DSUM(
Data,"
M3",
Crit78)
=
DSUM(
Data,"
M3",
Crit78a)
=
DSUM(
Data,"
M3",
Crit79)
=
DSUM(
Data,"
M3",
Crit79a)
=
DSUM(
Data,"
M4",
Crit78)
=
DSUM(
Data,"
M4",
Crit78a)
=
DSUM(
Data,"
M4",
Crit79)
=
DSUM(
Data,"
M4",
Crit79a)

=
DSUM(
Data,"
M1",
crit83)
=
DSUM(
Data,"
M1",
crit84)
=
DSUM(
Data,"
M1",
crit85)
=
DSUM(
Data,"
M1",
crit86)
=
DSUM(
Data,"
M2",
crit83)
=
DSUM(
Data,"
M2",
crit84)
=
DSUM(
Data,"
M2",
crit85)
=
DSUM(
Data,"
M2",
crit86)
=
DSUM(
Data,"
M3",
crit83)
=
DSUM(
Data,"
M3",
crit84)
=
DSUM(
Data,"
M3",
crit85)
=
DSUM(
Data,"
M3",
crit86)
=
DSUM(
Data,"
M4",
crit83)
=
DSUM(
Data,"
M4",
crit84)
=
DSUM(
Data,"
M4",
crit85)
=
DSUM(
Data,"
M4",
crit86)

=
J50+
J45+
J40+
J35+
J30+
J25+
J20+
J15+
J10
=
K50+
K45+
K40+
K35+
K30+
K25+
K20+
K15+
K10
=
L50+
L45+
L40+
L35+
L30+
L25+
L20+
L15+
L10
=
M50+
M45+
M40+
M35+
M30+
M25+
M20+
M15+
M10
=
J51+
J46+
J41+
J36+
J31+
J26+
J21+
J16+
J11
=
K51+
K46+
K41+
K36+
K31+
K26+
K21+
K16+
K11
=
L51+
L46+
L41+
L36+
L31+
L26+
L21+
L16+
L11
=
M51+
M46+
M41+
M36+
M31+
M26+
M21+
M16+
M11
=
J52+
J47+
J42+
J37+
J32+
J27+
J22+
J17+
J12
=
K52+
K47+
K42+
K37+
K32+
K27+
K22+
K17+
K12
=
L52+
L47+
L42+
L37+
L32+
L27+
L22+
L17+
L12
=
M52+
M47+
M42+
M37+
M32+
M27+
M22+
M17+
M12
=
J53+
J48+
J43+
J38+
J33+
J28+
J23+
J18+
J13
=
K53+
K48+
K43+
K38+
K33+
K28+
K23+
K18+
K13
=
L53+
L48+
L43+
L38+
L33+
L28+
L23+
L18+
L13
=
M53+
M48+
M43+
M38+
M33+
M28+
M23+
M18+
M13
Moderate
Impacts
(
Non­
Cumulative)
Flow
Size
for
Indirects 

February
14,
2003
33
of
66
Summary_
Final­
formula.
xls
­
Mod
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
3
4
5
67
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
N
O
5
MGY
6.25
MGY
=
DSUM(
Data,"
M1",
Crit51b)
=
DSUM(
Data,"
M1",
Crit52)
=
DSUM(
Data,"
M2",
Crit51b)
=
DSUM(
Data,"
M2",
Crit52)
=
DSUM(
Data,"
M3",
Crit51b)
=
DSUM(
Data,"
M3",
Crit52)
=
DSUM(
Data,"
M4",
Crit51b)
=
DSUM(
Data,"
M4",
Crit52)

=
DSUM(
Data,"
M1",
Crit55b)
=
DSUM(
Data,"
M1",
Crit56)
=
DSUM(
Data,"
M2",
Crit55b)
=
DSUM(
Data,"
M2",
Crit56)
=
DSUM(
Data,"
M3",
Crit55b)
=
DSUM(
Data,"
M3",
Crit56)
=
DSUM(
Data,"
M4",
Crit55b)
=
DSUM(
Data,"
M4",
Crit56)

=
DSUM(
Data,"
M1",
Crit59b)
=
DSUM(
Data,"
M1",
Crit60)
=
DSUM(
Data,"
M2",
Crit59b)
=
DSUM(
Data,"
M2",
Crit60)
=
DSUM(
Data,"
M3",
Crit59b)
=
DSUM(
Data,"
M3",
Crit60)
=
DSUM(
Data,"
M4",
Crit59b)
=
DSUM(
Data,"
M4",
Crit60)

=
DSUM(
Data,"
M1",
Crit63b)
=
DSUM(
Data,"
M1",
Crit64)
=
DSUM(
Data,"
M2",
Crit63b)
=
DSUM(
Data,"
M2",
Crit64)
=
DSUM(
Data,"
M3",
Crit63b)
=
DSUM(
Data,"
M3",
Crit64)
=
DSUM(
Data,"
M4",
Crit63b)
=
DSUM(
Data,"
M4",
Crit64)

=
DSUM(
Data,"
M1",
Crit67b)
=
DSUM(
Data,"
M1",
Crit68)
=
DSUM(
Data,"
M2",
Crit67b)
=
DSUM(
Data,"
M2",
Crit68)
=
DSUM(
Data,"
M3",
Crit67b)
=
DSUM(
Data,"
M3",
Crit68)
=
DSUM(
Data,"
M4",
Crit67b)
=
DSUM(
Data,"
M4",
Crit68)

=
DSUM(
Data,"
M1",
Crit71b)
=
DSUM(
Data,"
M1",
Crit72)
=
DSUM(
Data,"
M2",
Crit71b)
=
DSUM(
Data,"
M2",
Crit72)
=
DSUM(
Data,"
M3",
Crit71b)
=
DSUM(
Data,"
M3",
Crit72)
=
DSUM(
Data,"
M4",
Crit71b)
=
DSUM(
Data,"
M4",
Crit72)

=
DSUM(
Data,"
M1",
Crit75b)
=
DSUM(
Data,"
M1",
Crit76)
=
DSUM(
Data,"
M2",
Crit75b)
=
DSUM(
Data,"
M2",
Crit76)
=
DSUM(
Data,"
M3",
Crit75b)
=
DSUM(
Data,"
M3",
Crit76)
=
DSUM(
Data,"
M4",
Crit75b)
=
DSUM(
Data,"
M4",
Crit76)

=
DSUM(
Data,"
M1",
Crit79b)
=
DSUM(
Data,"
M1",
Crit80)
=
DSUM(
Data,"
M2",
Crit79b)
=
DSUM(
Data,"
M2",
Crit80)
=
DSUM(
Data,"
M3",
Crit79b)
=
DSUM(
Data,"
M3",
Crit80)
=
DSUM(
Data,"
M4",
Crit79b)
=
DSUM(
Data,"
M4",
Crit80)

=
DSUM(
Data,"
M1",
crit87)
=
DSUM(
Data,"
M1",
crit88)
=
DSUM(
Data,"
M2",
crit87)
=
DSUM(
Data,"
M2",
crit88)
=
DSUM(
Data,"
M3",
crit87)
=
DSUM(
Data,"
M3",
crit88)
=
DSUM(
Data,"
M4",
crit87)
=
DSUM(
Data,"
M4",
crit88)

=
N50+
N45+
N40+
N35+
N30+
N25+
N20+
N15+
N10
=
O50+
O45+
O40+
O35+
O30+
O25+
O20+
O15+
O10
=
N51+
N46+
N41+
N36+
N31+
N26+
N21+
N16+
N11
=
O51+
O46+
O41+
O36+
O31+
O26+
O21+
O16+
O11
=
N52+
N47+
N42+
N37+
N32+
N27+
N22+
N17+
N12
=
O52+
O47+
O42+
O37+
O32+
O27+
O22+
O17+
O12
=
N53+
N48+
N43+
N38+
N33+
N28+
N23+
N18+
N13
=
O53+
O48+
O43+
O38+
O33+
O28+
O23+
O18+
O13
February
14,
2003
34
of
66
Summary_
Final­
formula.
xls
­
Mod
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
3
45
67
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
A
B
C
D
E
F
MP&
M
Cost­
Effectiveness,
Ranked
by
Total
Removals
=
Data!
A3
All
1
MGY
2
MGY
=+
BySubcat!
A9
Option
=
IF(
ISNA(
VLOOKUP(
4,
BySubcat!
J10:
Q13,8,0)),"­",
VLOOKUP(
4,
BySubcat!
J10:
Q13,8,0))
=
AB10*
DeflCE/
1000000
=
AC10*
DeflCE/
1000000
=
AD10*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
3,
BySubcat!
J10:
Q13,8,0)),"­",
VLOOKUP(
3,
BySubcat!
J10:
Q13,8,0))
=
AB11*
DeflCE/
1000000
=
AC11*
DeflCE/
1000000
=
AD11*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
2,
BySubcat!
J10:
Q13,8,0)),"­",
VLOOKUP(
2,
BySubcat!
J10:
Q13,8,0))
=
AB12*
DeflCE/
1000000
=
AC12*
DeflCE/
1000000
=
AD12*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
1,
BySubcat!
J10:
Q13,8,0)),"­",
VLOOKUP(
1,
BySubcat!
J10:
Q13,8,0))
=
AB13*
DeflCE/
1000000
=
AC13*
DeflCE/
1000000
=
AD13*
DeflCE/
1000000
=+
BySubcat!
A14
Option
=
IF(
ISNA(
VLOOKUP(
4,
BySubcat!
J15:
Q18,8,0)),"­",
VLOOKUP(
4,
BySubcat!
J15:
Q18,8,0))
=
AB15*
DeflCE/
1000000
=
AC15*
DeflCE/
1000000
=
AD15*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
3,
BySubcat!
J15:
Q18,8,0)),"­",
VLOOKUP(
3,
BySubcat!
J15:
Q18,8,0))
=
AB16*
DeflCE/
1000000
=
AC16*
DeflCE/
1000000
=
AD16*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
2,
BySubcat!
J15:
Q18,8,0)),"­",
VLOOKUP(
2,
BySubcat!
J15:
Q18,8,0))
=
AB17*
DeflCE/
1000000
=
AC17*
DeflCE/
1000000
=
AD17*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
1,
BySubcat!
J15:
Q18,8,0)),"­",
VLOOKUP(
1,
BySubcat!
J15:
Q18,8,0))
=
AB18*
DeflCE/
1000000
=
AC18*
DeflCE/
1000000
=
AD18*
DeflCE/
1000000
=+
BySubcat!
A19
Option
=
IF(
ISNA(
VLOOKUP(
4,
BySubcat!
J20:
Q23,8,0)),"­",
VLOOKUP(
4,
BySubcat!
J20:
Q23,8,0))
=
AB20*
DeflCE/
1000000
=
AC20*
DeflCE/
1000000
=
AD20*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
3,
BySubcat!
J20:
Q23,8,0)),"­",
VLOOKUP(
3,
BySubcat!
J20:
Q23,8,0))
=
AB21*
DeflCE/
1000000
=
AC21*
DeflCE/
1000000
=
AD21*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
2,
BySubcat!
J20:
Q23,8,0)),"­",
VLOOKUP(
2,
BySubcat!
J20:
Q23,8,0))
=
AB22*
DeflCE/
1000000
=
AC22*
DeflCE/
1000000
=
AD22*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
1,
BySubcat!
J20:
Q23,8,0)),"­",
VLOOKUP(
1,
BySubcat!
J20:
Q23,8,0))
=
AB23*
DeflCE/
1000000
=
AC23*
DeflCE/
1000000
=
AD23*
DeflCE/
1000000
=+
BySubcat!
A24
Option
=
IF(
ISNA(
VLOOKUP(
4,
BySubcat!
J25:
Q28,8,0)),"­",
VLOOKUP(
4,
BySubcat!
J25:
Q28,8,0))
=
AB25*
DeflCE/
1000000
=
AC25*
DeflCE/
1000000
=
AD25*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
3,
BySubcat!
J25:
Q28,8,0)),"­",
VLOOKUP(
3,
BySubcat!
J25:
Q28,8,0))
=
AB26*
DeflCE/
1000000
=
AC26*
DeflCE/
1000000
=
AD26*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
2,
BySubcat!
J25:
Q28,8,0)),"­",
VLOOKUP(
2,
BySubcat!
J25:
Q28,8,0))
=
AB27*
DeflCE/
1000000
=
AC27*
DeflCE/
1000000
=
AD27*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
1,
BySubcat!
J25:
Q28,8,0)),"­",
VLOOKUP(
1,
BySubcat!
J25:
Q28,8,0))
=
AB28*
DeflCE/
1000000
=
AC28*
DeflCE/
1000000
=
AD28*
DeflCE/
1000000
=+
BySubcat!
A29
Option
=
IF(
ISNA(
VLOOKUP(
4,
BySubcat!
J30:
Q33,8,0)),"­",
VLOOKUP(
4,
BySubcat!
J30:
Q33,8,0))
=
AB30*
DeflCE/
1000000
=
AC30*
DeflCE/
1000000
=
AD30*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
3,
BySubcat!
J30:
Q33,8,0)),"­",
VLOOKUP(
3,
BySubcat!
J30:
Q33,8,0))
=
AB31*
DeflCE/
1000000
=
AC31*
DeflCE/
1000000
=
AD31*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
2,
BySubcat!
J30:
Q33,8,0)),"­",
VLOOKUP(
2,
BySubcat!
J30:
Q33,8,0))
=
AB32*
DeflCE/
1000000
=
AC32*
DeflCE/
1000000
=
AD32*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
1,
BySubcat!
J30:
Q33,8,0)),"­",
VLOOKUP(
1,
BySubcat!
J30:
Q33,8,0))
=
AB33*
DeflCE/
1000000
=
AC33*
DeflCE/
1000000
=
AD33*
DeflCE/
1000000
=+
BySubcat!
A34
Option
=
IF(
ISNA(
VLOOKUP(
4,
BySubcat!
J35:
Q38,8,0)),"­",
VLOOKUP(
4,
BySubcat!
J35:
Q38,8,0))
=
AB35*
DeflCE/
1000000
=
AC35*
DeflCE/
1000000
=
AD35*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
3,
BySubcat!
J35:
Q38,8,0)),"­",
VLOOKUP(
3,
BySubcat!
J35:
Q38,8,0))
=
AB36*
DeflCE/
1000000
=
AC36*
DeflCE/
1000000
=
AD36*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
2,
BySubcat!
J35:
Q38,8,0)),"­",
VLOOKUP(
2,
BySubcat!
J35:
Q38,8,0))
=
AB37*
DeflCE/
1000000
=
AC37*
DeflCE/
1000000
=
AD37*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
1,
BySubcat!
J35:
Q38,8,0)),"­",
VLOOKUP(
1,
BySubcat!
J35:
Q38,8,0))
=
AB38*
DeflCE/
1000000
=
AC38*
DeflCE/
1000000
=
AD38*
DeflCE/
1000000
=+
BySubcat!
A39
Option
=
IF(
ISNA(
VLOOKUP(
4,
BySubcat!
J40:
Q43,8,0)),"­",
VLOOKUP(
4,
BySubcat!
J40:
Q43,8,0))
=
AB40*
DeflCE/
1000000
=
AC40*
DeflCE/
1000000
=
AD40*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
3,
BySubcat!
J40:
Q43,8,0)),"­",
VLOOKUP(
3,
BySubcat!
J40:
Q43,8,0))
=
AB41*
DeflCE/
1000000
=
AC41*
DeflCE/
1000000
=
AD41*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
2,
BySubcat!
J40:
Q43,8,0)),"­",
VLOOKUP(
2,
BySubcat!
J40:
Q43,8,0))
=
AB42*
DeflCE/
1000000
=
AC42*
DeflCE/
1000000
=
AD42*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
1,
BySubcat!
J40:
Q43,8,0)),"­",
VLOOKUP(
1,
BySubcat!
J40:
Q43,8,0))
=
AB43*
DeflCE/
1000000
=
AC43*
DeflCE/
1000000
=
AD43*
DeflCE/
1000000
=+
BySubcat!
A44
Option
=
IF(
ISNA(
VLOOKUP(
4,
BySubcat!
J45:
Q48,8,0)),"­",
VLOOKUP(
4,
BySubcat!
J45:
Q48,8,0))
=
AB45*
DeflCE/
1000000
=
AC45*
DeflCE/
1000000
=
AD45*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
3,
BySubcat!
J45:
Q48,8,0)),"­",
VLOOKUP(
3,
BySubcat!
J45:
Q48,8,0))
=
AB46*
DeflCE/
1000000
=
AC46*
DeflCE/
1000000
=
AD46*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
2,
BySubcat!
J45:
Q48,8,0)),"­",
VLOOKUP(
2,
BySubcat!
J45:
Q48,8,0))
=
AB47*
DeflCE/
1000000
=
AC47*
DeflCE/
1000000
=
AD47*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
1,
BySubcat!
J45:
Q48,8,0)),"­",
VLOOKUP(
1,
BySubcat!
J45:
Q48,8,0))
=
AB48*
DeflCE/
1000000
=
AC48*
DeflCE/
1000000
=
AD48*
DeflCE/
1000000
=+
BySubcat!
A49
Option
=
IF(
ISNA(
VLOOKUP(
4,
BySubcat!
J50:
Q53,8,0)),"­",
VLOOKUP(
4,
BySubcat!
J50:
Q53,8,0))
=
AB50*
DeflCE/
1000000
=
AC50*
DeflCE/
1000000
=
AD50*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
3,
BySubcat!
J50:
Q53,8,0)),"­",
VLOOKUP(
3,
BySubcat!
J50:
Q53,8,0))
=
AB51*
DeflCE/
1000000
=
AC51*
DeflCE/
1000000
=
AD51*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
2,
BySubcat!
J50:
Q53,8,0)),"­",
VLOOKUP(
2,
BySubcat!
J50:
Q53,8,0))
=
AB52*
DeflCE/
1000000
=
AC52*
DeflCE/
1000000
=
AD52*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
1,
BySubcat!
J50:
Q53,8,0)),"­",
VLOOKUP(
1,
BySubcat!
J50:
Q53,8,0))
=
AB53*
DeflCE/
1000000
=
AC53*
DeflCE/
1000000
=
AD53*
DeflCE/
1000000
=+
BySubcat!
A54&"
(
Metal
Bearing
Subcategories
Only
for
Option
4)"
Option
=
IF(
ISNA(
VLOOKUP(
4,
BySubcat!
J55:
Q58,8,0)),"­",
VLOOKUP(
4,
BySubcat!
J55:
Q58,8,0))
=
AB55*
DeflCE/
1000000
=
AC55*
DeflCE/
1000000
=
AD55*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
3,
BySubcat!
J55:
Q58,8,0)),"­",
VLOOKUP(
3,
BySubcat!
J55:
Q58,8,0))
=
AB56*
DeflCE/
1000000
=
AC56*
DeflCE/
1000000
=
AD56*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
2,
BySubcat!
J55:
Q58,8,0)),"­",
VLOOKUP(
2,
BySubcat!
J55:
Q58,8,0))
=
AB57*
DeflCE/
1000000
=
AC57*
DeflCE/
1000000
=
AD57*
DeflCE/
1000000
Option
=
IF(
ISNA(
VLOOKUP(
1,
BySubcat!
J55:
Q58,8,0)),"­",
VLOOKUP(
1,
BySubcat!
J55:
Q58,8,0))
=
AB58*
DeflCE/
1000000
=
AC58*
DeflCE/
1000000
=
AD58*
DeflCE/
1000000
Pre­
Tax
Compliance
Cost,
Millions
of
1981
Dollars
February
14,
2003
35
of
66
Summary_
Final­
formula.
xls
­
CE
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
3
45
67
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
G
H
I
J
K
L
M
N
O
P
Q
3
MGY
4
MGY
5
MGY
6.25
MGY
All
1
MGY
2
MGY
3
MGY
4
MGY
5
MGY
6.25
MGY
=
AE10*
DeflCE/
1000000
=
AF10*
DeflCE/
1000000
=
AG10*
DeflCE/
1000000
=
AH10*
DeflCE/
1000000
=
AI10
=
AJ10
=
AK10
=
AL10
=
AM10
=
AN10
=
AO10
=
AE11*
DeflCE/
1000000
=
AF11*
DeflCE/
1000000
=
AG11*
DeflCE/
1000000
=
AH11*
DeflCE/
1000000
=
AI11
=
AJ11
=
AK11
=
AL11
=
AM11
=
AN11
=
AO11
=
AE12*
DeflCE/
1000000
=
AF12*
DeflCE/
1000000
=
AG12*
DeflCE/
1000000
=
AH12*
DeflCE/
1000000
=
AI12
=
AJ12
=
AK12
=
AL12
=
AM12
=
AN12
=
AO12
=
AE13*
DeflCE/
1000000
=
AF13*
DeflCE/
1000000
=
AG13*
DeflCE/
1000000
=
AH13*
DeflCE/
1000000
=
AI13
=
AJ13
=
AK13
=
AL13
=
AM13
=
AN13
=
AO13
=
AE15*
DeflCE/
1000000
=
AF15*
DeflCE/
1000000
=
AG15*
DeflCE/
1000000
=
AH15*
DeflCE/
1000000
=
AI15
=
AJ15
=
AK15
=
AL15
=
AM15
=
AN15
=
AO15
=
AE16*
DeflCE/
1000000
=
AF16*
DeflCE/
1000000
=
AG16*
DeflCE/
1000000
=
AH16*
DeflCE/
1000000
=
AI16
=
AJ16
=
AK16
=
AL16
=
AM16
=
AN16
=
AO16
=
AE17*
DeflCE/
1000000
=
AF17*
DeflCE/
1000000
=
AG17*
DeflCE/
1000000
=
AH17*
DeflCE/
1000000
=
AI17
=
AJ17
=
AK17
=
AL17
=
AM17
=
AN17
=
AO17
=
AE18*
DeflCE/
1000000
=
AF18*
DeflCE/
1000000
=
AG18*
DeflCE/
1000000
=
AH18*
DeflCE/
1000000
=
AI18
=
AJ18
=
AK18
=
AL18
=
AM18
=
AN18
=
AO18
=
AE20*
DeflCE/
1000000
=
AF20*
DeflCE/
1000000
=
AG20*
DeflCE/
1000000
=
AH20*
DeflCE/
1000000
=
AI20
=
AJ20
=
AK20
=
AL20
=
AM20
=
AN20
=
AO20
=
AE21*
DeflCE/
1000000
=
AF21*
DeflCE/
1000000
=
AG21*
DeflCE/
1000000
=
AH21*
DeflCE/
1000000
=
AI21
=
AJ21
=
AK21
=
AL21
=
AM21
=
AN21
=
AO21
=
AE22*
DeflCE/
1000000
=
AF22*
DeflCE/
1000000
=
AG22*
DeflCE/
1000000
=
AH22*
DeflCE/
1000000
=
AI22
=
AJ22
=
AK22
=
AL22
=
AM22
=
AN22
=
AO22
=
AE23*
DeflCE/
1000000
=
AF23*
DeflCE/
1000000
=
AG23*
DeflCE/
1000000
=
AH23*
DeflCE/
1000000
=
AI23
=
AJ23
=
AK23
=
AL23
=
AM23
=
AN23
=
AO23
=
AE25*
DeflCE/
1000000
=
AF25*
DeflCE/
1000000
=
AG25*
DeflCE/
1000000
=
AH25*
DeflCE/
1000000
=
AI25
=
AJ25
=
AK25
=
AL25
=
AM25
=
AN25
=
AO25
=
AE26*
DeflCE/
1000000
=
AF26*
DeflCE/
1000000
=
AG26*
DeflCE/
1000000
=
AH26*
DeflCE/
1000000
=
AI26
=
AJ26
=
AK26
=
AL26
=
AM26
=
AN26
=
AO26
=
AE27*
DeflCE/
1000000
=
AF27*
DeflCE/
1000000
=
AG27*
DeflCE/
1000000
=
AH27*
DeflCE/
1000000
=
AI27
=
AJ27
=
AK27
=
AL27
=
AM27
=
AN27
=
AO27
=
AE28*
DeflCE/
1000000
=
AF28*
DeflCE/
1000000
=
AG28*
DeflCE/
1000000
=
AH28*
DeflCE/
1000000
=
AI28
=
AJ28
=
AK28
=
AL28
=
AM28
=
AN28
=
AO28
=
AE30*
DeflCE/
1000000
=
AF30*
DeflCE/
1000000
=
AG30*
DeflCE/
1000000
=
AH30*
DeflCE/
1000000
=
AI30
=
AJ30
=
AK30
=
AL30
=
AM30
=
AN30
=
AO30
=
AE31*
DeflCE/
1000000
=
AF31*
DeflCE/
1000000
=
AG31*
DeflCE/
1000000
=
AH31*
DeflCE/
1000000
=
AI31
=
AJ31
=
AK31
=
AL31
=
AM31
=
AN31
=
AO31
=
AE32*
DeflCE/
1000000
=
AF32*
DeflCE/
1000000
=
AG32*
DeflCE/
1000000
=
AH32*
DeflCE/
1000000
=
AI32
=
AJ32
=
AK32
=
AL32
=
AM32
=
AN32
=
AO32
=
AE33*
DeflCE/
1000000
=
AF33*
DeflCE/
1000000
=
AG33*
DeflCE/
1000000
=
AH33*
DeflCE/
1000000
=
AI33
=
AJ33
=
AK33
=
AL33
=
AM33
=
AN33
=
AO33
=
AE35*
DeflCE/
1000000
=
AF35*
DeflCE/
1000000
=
AG35*
DeflCE/
1000000
=
AH35*
DeflCE/
1000000
=
AI35
=
AJ35
=
AK35
=
AL35
=
AM35
=
AN35
=
AO35
=
AE36*
DeflCE/
1000000
=
AF36*
DeflCE/
1000000
=
AG36*
DeflCE/
1000000
=
AH36*
DeflCE/
1000000
=
AI36
=
AJ36
=
AK36
=
AL36
=
AM36
=
AN36
=
AO36
=
AE37*
DeflCE/
1000000
=
AF37*
DeflCE/
1000000
=
AG37*
DeflCE/
1000000
=
AH37*
DeflCE/
1000000
=
AI37
=
AJ37
=
AK37
=
AL37
=
AM37
=
AN37
=
AO37
=
AE38*
DeflCE/
1000000
=
AF38*
DeflCE/
1000000
=
AG38*
DeflCE/
1000000
=
AH38*
DeflCE/
1000000
=
AI38
=
AJ38
=
AK38
=
AL38
=
AM38
=
AN38
=
AO38
=
AE40*
DeflCE/
1000000
=
AF40*
DeflCE/
1000000
=
AG40*
DeflCE/
1000000
=
AH40*
DeflCE/
1000000
=
AI40
=
AJ40
=
AK40
=
AL40
=
AM40
=
AN40
=
AO40
=
AE41*
DeflCE/
1000000
=
AF41*
DeflCE/
1000000
=
AG41*
DeflCE/
1000000
=
AH41*
DeflCE/
1000000
=
AI41
=
AJ41
=
AK41
=
AL41
=
AM41
=
AN41
=
AO41
=
AE42*
DeflCE/
1000000
=
AF42*
DeflCE/
1000000
=
AG42*
DeflCE/
1000000
=
AH42*
DeflCE/
1000000
=
AI42
=
AJ42
=
AK42
=
AL42
=
AM42
=
AN42
=
AO42
=
AE43*
DeflCE/
1000000
=
AF43*
DeflCE/
1000000
=
AG43*
DeflCE/
1000000
=
AH43*
DeflCE/
1000000
=
AI43
=
AJ43
=
AK43
=
AL43
=
AM43
=
AN43
=
AO43
=
AE45*
DeflCE/
1000000
=
AF45*
DeflCE/
1000000
=
AG45*
DeflCE/
1000000
=
AH45*
DeflCE/
1000000
=
AI45
=
AJ45
=
AK45
=
AL45
=
AM45
=
AN45
=
AO45
=
AE46*
DeflCE/
1000000
=
AF46*
DeflCE/
1000000
=
AG46*
DeflCE/
1000000
=
AH46*
DeflCE/
1000000
=
AI46
=
AJ46
=
AK46
=
AL46
=
AM46
=
AN46
=
AO46
=
AE47*
DeflCE/
1000000
=
AF47*
DeflCE/
1000000
=
AG47*
DeflCE/
1000000
=
AH47*
DeflCE/
1000000
=
AI47
=
AJ47
=
AK47
=
AL47
=
AM47
=
AN47
=
AO47
=
AE48*
DeflCE/
1000000
=
AF48*
DeflCE/
1000000
=
AG48*
DeflCE/
1000000
=
AH48*
DeflCE/
1000000
=
AI48
=
AJ48
=
AK48
=
AL48
=
AM48
=
AN48
=
AO48
=
AE50*
DeflCE/
1000000
=
AF50*
DeflCE/
1000000
=
AG50*
DeflCE/
1000000
=
AH50*
DeflCE/
1000000
=
AI50
=
AJ50
=
AK50
=
AL50
=
AM50
=
AN50
=
AO50
=
AE51*
DeflCE/
1000000
=
AF51*
DeflCE/
1000000
=
AG51*
DeflCE/
1000000
=
AH51*
DeflCE/
1000000
=
AI51
=
AJ51
=
AK51
=
AL51
=
AM51
=
AN51
=
AO51
=
AE52*
DeflCE/
1000000
=
AF52*
DeflCE/
1000000
=
AG52*
DeflCE/
1000000
=
AH52*
DeflCE/
1000000
=
AI52
=
AJ52
=
AK52
=
AL52
=
AM52
=
AN52
=
AO52
=
AE53*
DeflCE/
1000000
=
AF53*
DeflCE/
1000000
=
AG53*
DeflCE/
1000000
=
AH53*
DeflCE/
1000000
=
AI53
=
AJ53
=
AK53
=
AL53
=
AM53
=
AN53
=
AO53
=
AE55*
DeflCE/
1000000
=
AF55*
DeflCE/
1000000
=
AG55*
DeflCE/
1000000
=
AH55*
DeflCE/
1000000
=
AI55
=
AJ55
=
AK55
=
AL55
=
AM55
=
AN55
=
AO55
=
AE56*
DeflCE/
1000000
=
AF56*
DeflCE/
1000000
=
AG56*
DeflCE/
1000000
=
AH56*
DeflCE/
1000000
=
AI56
=
AJ56
=
AK56
=
AL56
=
AM56
=
AN56
=
AO56
=
AE57*
DeflCE/
1000000
=
AF57*
DeflCE/
1000000
=
AG57*
DeflCE/
1000000
=
AH57*
DeflCE/
1000000
=
AI57
=
AJ57
=
AK57
=
AL57
=
AM57
=
AN57
=
AO57
=
AE58*
DeflCE/
1000000
=
AF58*
DeflCE/
1000000
=
AG58*
DeflCE/
1000000
=
AH58*
DeflCE/
1000000
=
AI58
=
AJ58
=
AK58
=
AL58
=
AM58
=
AN58
=
AO58
Pre­
Tax
Compliance
Cost,
Millions
of
1981
Dollars
Incremental
Removals,
lbs­
eq
Flow
Cutoff
for
Indirects 
Flow
Cutoff
for
Indirects 

February
14,
2003
36
of
66
Summary_
Final­
formula.
xls
­
CE
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
3
45
67
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
R
S
T
U
All
1
MGY
2
MGY
3
MGY
=
IF(
ISERR(
D10/
K10),"­",
1000000*
D10/
K10)
=
IF(
ISERR(
E10/
L10),"­",
1000000*
E10/
L10)
=
IF(
ISERR(
F10/
M10),"­",
1000000*
F10/
M10)
=
IF(
ISERR(
G10/
N10),"­",
1000000*
G10/
N10)
=
IF(
ISERR(
D11/
K11),"­",
1000000*
D11/
K11)
=
IF(
ISERR(
E11/
L11),"­",
1000000*
E11/
L11)
=
IF(
ISERR(
F11/
M11),"­",
1000000*
F11/
M11)
=
IF(
ISERR(
G11/
N11),"­",
1000000*
G11/
N11)
=
IF(
ISERR(
D12/
K12),"­",
1000000*
D12/
K12)
=
IF(
ISERR(
E12/
L12),"­",
1000000*
E12/
L12)
=
IF(
ISERR(
F12/
M12),"­",
1000000*
F12/
M12)
=
IF(
ISERR(
G12/
N12),"­",
1000000*
G12/
N12)
=
IF(
ISERR(
D13/
K13),"­",
1000000*
D13/
K13)
=
IF(
ISERR(
E13/
L13),"­",
1000000*
E13/
L13)
=
IF(
ISERR(
F13/
M13),"­",
1000000*
F13/
M13)
=
IF(
ISERR(
G13/
N13),"­",
1000000*
G13/
N13)

=
IF(
ISERR(
D15/
K15),"­",
1000000*
D15/
K15)
=
IF(
ISERR(
E15/
L15),"­",
1000000*
E15/
L15)
=
IF(
ISERR(
F15/
M15),"­",
1000000*
F15/
M15)
=
IF(
ISERR(
G15/
N15),"­",
1000000*
G15/
N15)
=
IF(
ISERR(
D16/
K16),"­",
1000000*
D16/
K16)
=
IF(
ISERR(
E16/
L16),"­",
1000000*
E16/
L16)
=
IF(
ISERR(
F16/
M16),"­",
1000000*
F16/
M16)
=
IF(
ISERR(
G16/
N16),"­",
1000000*
G16/
N16)
=
IF(
ISERR(
D17/
K17),"­",
1000000*
D17/
K17)
=
IF(
ISERR(
E17/
L17),"­",
1000000*
E17/
L17)
=
IF(
ISERR(
F17/
M17),"­",
1000000*
F17/
M17)
=
IF(
ISERR(
G17/
N17),"­",
1000000*
G17/
N17)
=
IF(
ISERR(
D18/
K18),"­",
1000000*
D18/
K18)
=
IF(
ISERR(
E18/
L18),"­",
1000000*
E18/
L18)
=
IF(
ISERR(
F18/
M18),"­",
1000000*
F18/
M18)
=
IF(
ISERR(
G18/
N18),"­",
1000000*
G18/
N18)

=
IF(
ISERR(
D20/
K20),"­",
1000000*
D20/
K20)
=
IF(
ISERR(
E20/
L20),"­",
1000000*
E20/
L20)
=
IF(
ISERR(
F20/
M20),"­",
1000000*
F20/
M20)
=
IF(
ISERR(
G20/
N20),"­",
1000000*
G20/
N20)
=
IF(
ISERR(
D21/
K21),"­",
1000000*
D21/
K21)
=
IF(
ISERR(
E21/
L21),"­",
1000000*
E21/
L21)
=
IF(
ISERR(
F21/
M21),"­",
1000000*
F21/
M21)
=
IF(
ISERR(
G21/
N21),"­",
1000000*
G21/
N21)
=
IF(
ISERR(
D22/
K22),"­",
1000000*
D22/
K22)
=
IF(
ISERR(
E22/
L22),"­",
1000000*
E22/
L22)
=
IF(
ISERR(
F22/
M22),"­",
1000000*
F22/
M22)
=
IF(
ISERR(
G22/
N22),"­",
1000000*
G22/
N22)
=
IF(
ISERR(
D23/
K23),"­",
1000000*
D23/
K23)
=
IF(
ISERR(
E23/
L23),"­",
1000000*
E23/
L23)
=
IF(
ISERR(
F23/
M23),"­",
1000000*
F23/
M23)
=
IF(
ISERR(
G23/
N23),"­",
1000000*
G23/
N23)

=
IF(
ISERR(
D25/
K25),"­",
1000000*
D25/
K25)
=
IF(
ISERR(
E25/
L25),"­",
1000000*
E25/
L25)
=
IF(
ISERR(
F25/
M25),"­",
1000000*
F25/
M25)
=
IF(
ISERR(
G25/
N25),"­",
1000000*
G25/
N25)
=
IF(
ISERR(
D26/
K26),"­",
1000000*
D26/
K26)
=
IF(
ISERR(
E26/
L26),"­",
1000000*
E26/
L26)
=
IF(
ISERR(
F26/
M26),"­",
1000000*
F26/
M26)
=
IF(
ISERR(
G26/
N26),"­",
1000000*
G26/
N26)
=
IF(
ISERR(
D27/
K27),"­",
1000000*
D27/
K27)
=
IF(
ISERR(
E27/
L27),"­",
1000000*
E27/
L27)
=
IF(
ISERR(
F27/
M27),"­",
1000000*
F27/
M27)
=
IF(
ISERR(
G27/
N27),"­",
1000000*
G27/
N27)
=
IF(
ISERR(
D28/
K28),"­",
1000000*
D28/
K28)
=
IF(
ISERR(
E28/
L28),"­",
1000000*
E28/
L28)
=
IF(
ISERR(
F28/
M28),"­",
1000000*
F28/
M28)
=
IF(
ISERR(
G28/
N28),"­",
1000000*
G28/
N28)

=
IF(
ISERR(
D30/
K30),"­",
1000000*
D30/
K30)
=
IF(
ISERR(
E30/
L30),"­",
1000000*
E30/
L30)
=
IF(
ISERR(
F30/
M30),"­",
1000000*
F30/
M30)
=
IF(
ISERR(
G30/
N30),"­",
1000000*
G30/
N30)
=
IF(
ISERR(
D31/
K31),"­",
1000000*
D31/
K31)
=
IF(
ISERR(
E31/
L31),"­",
1000000*
E31/
L31)
=
IF(
ISERR(
F31/
M31),"­",
1000000*
F31/
M31)
=
IF(
ISERR(
G31/
N31),"­",
1000000*
G31/
N31)
=
IF(
ISERR(
D32/
K32),"­",
1000000*
D32/
K32)
=
IF(
ISERR(
E32/
L32),"­",
1000000*
E32/
L32)
=
IF(
ISERR(
F32/
M32),"­",
1000000*
F32/
M32)
=
IF(
ISERR(
G32/
N32),"­",
1000000*
G32/
N32)
=
IF(
ISERR(
D33/
K33),"­",
1000000*
D33/
K33)
=
IF(
ISERR(
E33/
L33),"­",
1000000*
E33/
L33)
=
IF(
ISERR(
F33/
M33),"­",
1000000*
F33/
M33)
=
IF(
ISERR(
G33/
N33),"­",
1000000*
G33/
N33)

=
IF(
ISERR(
D35/
K35),"­",
1000000*
D35/
K35)
=
IF(
ISERR(
E35/
L35),"­",
1000000*
E35/
L35)
=
IF(
ISERR(
F35/
M35),"­",
1000000*
F35/
M35)
=
IF(
ISERR(
G35/
N35),"­",
1000000*
G35/
N35)
=
IF(
ISERR(
D36/
K36),"­",
1000000*
D36/
K36)
=
IF(
ISERR(
E36/
L36),"­",
1000000*
E36/
L36)
=
IF(
ISERR(
F36/
M36),"­",
1000000*
F36/
M36)
=
IF(
ISERR(
G36/
N36),"­",
1000000*
G36/
N36)
=
IF(
ISERR(
D37/
K37),"­",
1000000*
D37/
K37)
=
IF(
ISERR(
E37/
L37),"­",
1000000*
E37/
L37)
=
IF(
ISERR(
F37/
M37),"­",
1000000*
F37/
M37)
=
IF(
ISERR(
G37/
N37),"­",
1000000*
G37/
N37)
=
IF(
ISERR(
D38/
K38),"­",
1000000*
D38/
K38)
=
IF(
ISERR(
E38/
L38),"­",
1000000*
E38/
L38)
=
IF(
ISERR(
F38/
M38),"­",
1000000*
F38/
M38)
=
IF(
ISERR(
G38/
N38),"­",
1000000*
G38/
N38)

=
IF(
ISERR(
D40/
K40),"­",
1000000*
D40/
K40)
=
IF(
ISERR(
E40/
L40),"­",
1000000*
E40/
L40)
=
IF(
ISERR(
F40/
M40),"­",
1000000*
F40/
M40)
=
IF(
ISERR(
G40/
N40),"­",
1000000*
G40/
N40)
=
IF(
ISERR(
D41/
K41),"­",
1000000*
D41/
K41)
=
IF(
ISERR(
E41/
L41),"­",
1000000*
E41/
L41)
=
IF(
ISERR(
F41/
M41),"­",
1000000*
F41/
M41)
=
IF(
ISERR(
G41/
N41),"­",
1000000*
G41/
N41)
=
IF(
ISERR(
D42/
K42),"­",
1000000*
D42/
K42)
=
IF(
ISERR(
E42/
L42),"­",
1000000*
E42/
L42)
=
IF(
ISERR(
F42/
M42),"­",
1000000*
F42/
M42)
=
IF(
ISERR(
G42/
N42),"­",
1000000*
G42/
N42)
=
IF(
ISERR(
D43/
K43),"­",
1000000*
D43/
K43)
=
IF(
ISERR(
E43/
L43),"­",
1000000*
E43/
L43)
=
IF(
ISERR(
F43/
M43),"­",
1000000*
F43/
M43)
=
IF(
ISERR(
G43/
N43),"­",
1000000*
G43/
N43)

=
IF(
ISERR(
D45/
K45),"­",
1000000*
D45/
K45)
=
IF(
ISERR(
E45/
L45),"­",
1000000*
E45/
L45)
=
IF(
ISERR(
F45/
M45),"­",
1000000*
F45/
M45)
=
IF(
ISERR(
G45/
N45),"­",
1000000*
G45/
N45)
=
IF(
ISERR(
D46/
K46),"­",
1000000*
D46/
K46)
=
IF(
ISERR(
E46/
L46),"­",
1000000*
E46/
L46)
=
IF(
ISERR(
F46/
M46),"­",
1000000*
F46/
M46)
=
IF(
ISERR(
G46/
N46),"­",
1000000*
G46/
N46)
=
IF(
ISERR(
D47/
K47),"­",
1000000*
D47/
K47)
=
IF(
ISERR(
E47/
L47),"­",
1000000*
E47/
L47)
=
IF(
ISERR(
F47/
M47),"­",
1000000*
F47/
M47)
=
IF(
ISERR(
G47/
N47),"­",
1000000*
G47/
N47)
=
IF(
ISERR(
D48/
K48),"­",
1000000*
D48/
K48)
=
IF(
ISERR(
E48/
L48),"­",
1000000*
E48/
L48)
=
IF(
ISERR(
F48/
M48),"­",
1000000*
F48/
M48)
=
IF(
ISERR(
G48/
N48),"­",
1000000*
G48/
N48)

=
IF(
ISERR(
D50/
K50),"­",
1000000*
D50/
K50)
=
IF(
ISERR(
E50/
L50),"­",
1000000*
E50/
L50)
=
IF(
ISERR(
F50/
M50),"­",
1000000*
F50/
M50)
=
IF(
ISERR(
G50/
N50),"­",
1000000*
G50/
N50)
=
IF(
ISERR(
D51/
K51),"­",
1000000*
D51/
K51)
=
IF(
ISERR(
E51/
L51),"­",
1000000*
E51/
L51)
=
IF(
ISERR(
F51/
M51),"­",
1000000*
F51/
M51)
=
IF(
ISERR(
G51/
N51),"­",
1000000*
G51/
N51)
=
IF(
ISERR(
D52/
K52),"­",
1000000*
D52/
K52)
=
IF(
ISERR(
E52/
L52),"­",
1000000*
E52/
L52)
=
IF(
ISERR(
F52/
M52),"­",
1000000*
F52/
M52)
=
IF(
ISERR(
G52/
N52),"­",
1000000*
G52/
N52)
=
IF(
ISERR(
D53/
K53),"­",
1000000*
D53/
K53)
=
IF(
ISERR(
E53/
L53),"­",
1000000*
E53/
L53)
=
IF(
ISERR(
F53/
M53),"­",
1000000*
F53/
M53)
=
IF(
ISERR(
G53/
N53),"­",
1000000*
G53/
N53)

=
IF(
ISERR(
D55/
K55),"­",
1000000*
D55/
K55)
=
IF(
ISERR(
E55/
L55),"­",
1000000*
E55/
L55)
=
IF(
ISERR(
F55/
M55),"­",
1000000*
F55/
M55)
=
IF(
ISERR(
G55/
N55),"­",
1000000*
G55/
N55)
=
IF(
ISERR(
D56/
K56),"­",
1000000*
D56/
K56)
=
IF(
ISERR(
E56/
L56),"­",
1000000*
E56/
L56)
=
IF(
ISERR(
F56/
M56),"­",
1000000*
F56/
M56)
=
IF(
ISERR(
G56/
N56),"­",
1000000*
G56/
N56)
=
IF(
ISERR(
D57/
K57),"­",
1000000*
D57/
K57)
=
IF(
ISERR(
E57/
L57),"­",
1000000*
E57/
L57)
=
IF(
ISERR(
F57/
M57),"­",
1000000*
F57/
M57)
=
IF(
ISERR(
G57/
N57),"­",
1000000*
G57/
N57)
=
IF(
ISERR(
D58/
K58),"­",
1000000*
D58/
K58)
=
IF(
ISERR(
E58/
L58),"­",
1000000*
E58/
L58)
=
IF(
ISERR(
F58/
M58),"­",
1000000*
F58/
M58)
=
IF(
ISERR(
G58/
N58),"­",
1000000*
G58/
N58)
Cost­
Effectiveness
Ratio,
$/
lb­
eq
Flow
Cutoff
for
Indirects 

February
14,
2003
37
of
66
Summary_
Final­
formula.
xls
­
CE
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
3
45
67
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
V
W
X
Y
Z
AA
4
MGY
5
MGY
6.25
MGY
2
=
IF(
ISERR(
H10/
O10),"­",
1000000*
H10/
O10)
=
IF(
ISERR(
I10/
P10),"­",
1000000*
I10/
P10)
=
IF(
ISERR(
J10/
Q10),"­",
1000000*
J10/
Q10)
3
=
IF(
C10'=
5,1,
IF(
C10'=
6,3,
C10))
=
IF(
ISERR(
H11/
O11),"­",
1000000*
H11/
O11)
=
IF(
ISERR(
I11/
P11),"­",
1000000*
I11/
P11)
=
IF(
ISERR(
J11/
Q11),"­",
1000000*
J11/
Q11)
4
=
IF(
C11'=
5,1,
IF(
C11'=
6,3,
C11))
=
IF(
ISERR(
H12/
O12),"­",
1000000*
H12/
O12)
=
IF(
ISERR(
I12/
P12),"­",
1000000*
I12/
P12)
=
IF(
ISERR(
J12/
Q12),"­",
1000000*
J12/
Q12)
5
=
IF(
C12'=
5,1,
IF(
C12'=
6,3,
C12))
=
IF(
ISERR(
H13/
O13),"­",
1000000*
H13/
O13)
=
IF(
ISERR(
I13/
P13),"­",
1000000*
I13/
P13)
=
IF(
ISERR(
J13/
Q13),"­",
1000000*
J13/
Q13)
6
=
IF(
C13'=
5,1,
IF(
C13'=
6,3,
C13))
7
=
IF(
ISERR(
H15/
O15),"­",
1000000*
H15/
O15)
=
IF(
ISERR(
I15/
P15),"­",
1000000*
I15/
P15)
=
IF(
ISERR(
J15/
Q15),"­",
1000000*
J15/
Q15)
8
=
IF(
C15'=
5,1,
IF(
C15'=
6,3,
C15))
=
IF(
ISERR(
H16/
O16),"­",
1000000*
H16/
O16)
=
IF(
ISERR(
I16/
P16),"­",
1000000*
I16/
P16)
=
IF(
ISERR(
J16/
Q16),"­",
1000000*
J16/
Q16)
9
=
IF(
C16'=
5,1,
IF(
C16'=
6,3,
C16))
=
IF(
ISERR(
H17/
O17),"­",
1000000*
H17/
O17)
=
IF(
ISERR(
I17/
P17),"­",
1000000*
I17/
P17)
=
IF(
ISERR(
J17/
Q17),"­",
1000000*
J17/
Q17)
10
=
IF(
C17'=
5,1,
IF(
C17'=
6,3,
C17))
=
IF(
ISERR(
H18/
O18),"­",
1000000*
H18/
O18)
=
IF(
ISERR(
I18/
P18),"­",
1000000*
I18/
P18)
=
IF(
ISERR(
J18/
Q18),"­",
1000000*
J18/
Q18)
11
=
IF(
C18'=
5,1,
IF(
C18'=
6,3,
C18))
12
=
IF(
ISERR(
H20/
O20),"­",
1000000*
H20/
O20)
=
IF(
ISERR(
I20/
P20),"­",
1000000*
I20/
P20)
=
IF(
ISERR(
J20/
Q20),"­",
1000000*
J20/
Q20)
13
=
IF(
C20'=
5,1,
IF(
C20'=
6,3,
C20))
=
IF(
ISERR(
H21/
O21),"­",
1000000*
H21/
O21)
=
IF(
ISERR(
I21/
P21),"­",
1000000*
I21/
P21)
=
IF(
ISERR(
J21/
Q21),"­",
1000000*
J21/
Q21)
14
=
IF(
C21'=
5,1,
IF(
C21'=
6,3,
C21))
=
IF(
ISERR(
H22/
O22),"­",
1000000*
H22/
O22)
=
IF(
ISERR(
I22/
P22),"­",
1000000*
I22/
P22)
=
IF(
ISERR(
J22/
Q22),"­",
1000000*
J22/
Q22)
15
=
IF(
C22'=
5,1,
IF(
C22'=
6,3,
C22))
=
IF(
ISERR(
H23/
O23),"­",
1000000*
H23/
O23)
=
IF(
ISERR(
I23/
P23),"­",
1000000*
I23/
P23)
=
IF(
ISERR(
J23/
Q23),"­",
1000000*
J23/
Q23)
16
=
IF(
C23'=
5,1,
IF(
C23'=
6,3,
C23))
17
=
IF(
ISERR(
H25/
O25),"­",
1000000*
H25/
O25)
=
IF(
ISERR(
I25/
P25),"­",
1000000*
I25/
P25)
=
IF(
ISERR(
J25/
Q25),"­",
1000000*
J25/
Q25)
18
=
IF(
C25'=
5,1,
IF(
C25'=
6,3,
C25))
=
IF(
ISERR(
H26/
O26),"­",
1000000*
H26/
O26)
=
IF(
ISERR(
I26/
P26),"­",
1000000*
I26/
P26)
=
IF(
ISERR(
J26/
Q26),"­",
1000000*
J26/
Q26)
19
=
IF(
C26'=
5,1,
IF(
C26'=
6,3,
C26))
=
IF(
ISERR(
H27/
O27),"­",
1000000*
H27/
O27)
=
IF(
ISERR(
I27/
P27),"­",
1000000*
I27/
P27)
=
IF(
ISERR(
J27/
Q27),"­",
1000000*
J27/
Q27)
20
=
IF(
C27'=
5,1,
IF(
C27'=
6,3,
C27))
=
IF(
ISERR(
H28/
O28),"­",
1000000*
H28/
O28)
=
IF(
ISERR(
I28/
P28),"­",
1000000*
I28/
P28)
=
IF(
ISERR(
J28/
Q28),"­",
1000000*
J28/
Q28)
21
=
IF(
C28'=
5,1,
IF(
C28'=
6,3,
C28))
22
=
IF(
ISERR(
H30/
O30),"­",
1000000*
H30/
O30)
=
IF(
ISERR(
I30/
P30),"­",
1000000*
I30/
P30)
=
IF(
ISERR(
J30/
Q30),"­",
1000000*
J30/
Q30)
23
=
IF(
C30'=
5,1,
IF(
C30'=
6,3,
C30))
=
IF(
ISERR(
H31/
O31),"­",
1000000*
H31/
O31)
=
IF(
ISERR(
I31/
P31),"­",
1000000*
I31/
P31)
=
IF(
ISERR(
J31/
Q31),"­",
1000000*
J31/
Q31)
24
=
IF(
C31'=
5,1,
IF(
C31'=
6,3,
C31))
=
IF(
ISERR(
H32/
O32),"­",
1000000*
H32/
O32)
=
IF(
ISERR(
I32/
P32),"­",
1000000*
I32/
P32)
=
IF(
ISERR(
J32/
Q32),"­",
1000000*
J32/
Q32)
25
=
IF(
C32'=
5,1,
IF(
C32'=
6,3,
C32))
=
IF(
ISERR(
H33/
O33),"­",
1000000*
H33/
O33)
=
IF(
ISERR(
I33/
P33),"­",
1000000*
I33/
P33)
=
IF(
ISERR(
J33/
Q33),"­",
1000000*
J33/
Q33)
26
=
IF(
C33'=
5,1,
IF(
C33'=
6,3,
C33))
27
=
IF(
ISERR(
H35/
O35),"­",
1000000*
H35/
O35)
=
IF(
ISERR(
I35/
P35),"­",
1000000*
I35/
P35)
=
IF(
ISERR(
J35/
Q35),"­",
1000000*
J35/
Q35)
28
=
IF(
C35'=
5,1,
IF(
C35'=
6,3,
C35))
=
IF(
ISERR(
H36/
O36),"­",
1000000*
H36/
O36)
=
IF(
ISERR(
I36/
P36),"­",
1000000*
I36/
P36)
=
IF(
ISERR(
J36/
Q36),"­",
1000000*
J36/
Q36)
29
=
IF(
C36'=
5,1,
IF(
C36'=
6,3,
C36))
=
IF(
ISERR(
H37/
O37),"­",
1000000*
H37/
O37)
=
IF(
ISERR(
I37/
P37),"­",
1000000*
I37/
P37)
=
IF(
ISERR(
J37/
Q37),"­",
1000000*
J37/
Q37)
30
=
IF(
C37'=
5,1,
IF(
C37'=
6,3,
C37))
=
IF(
ISERR(
H38/
O38),"­",
1000000*
H38/
O38)
=
IF(
ISERR(
I38/
P38),"­",
1000000*
I38/
P38)
=
IF(
ISERR(
J38/
Q38),"­",
1000000*
J38/
Q38)
31
=
IF(
C38'=
5,1,
IF(
C38'=
6,3,
C38))
32
=
IF(
ISERR(
H40/
O40),"­",
1000000*
H40/
O40)
=
IF(
ISERR(
I40/
P40),"­",
1000000*
I40/
P40)
=
IF(
ISERR(
J40/
Q40),"­",
1000000*
J40/
Q40)
33
=
IF(
C40'=
5,1,
IF(
C40'=
6,3,
C40))
=
IF(
ISERR(
H41/
O41),"­",
1000000*
H41/
O41)
=
IF(
ISERR(
I41/
P41),"­",
1000000*
I41/
P41)
=
IF(
ISERR(
J41/
Q41),"­",
1000000*
J41/
Q41)
34
=
IF(
C41'=
5,1,
IF(
C41'=
6,3,
C41))
=
IF(
ISERR(
H42/
O42),"­",
1000000*
H42/
O42)
=
IF(
ISERR(
I42/
P42),"­",
1000000*
I42/
P42)
=
IF(
ISERR(
J42/
Q42),"­",
1000000*
J42/
Q42)
35
=
IF(
C42'=
5,1,
IF(
C42'=
6,3,
C42))
=
IF(
ISERR(
H43/
O43),"­",
1000000*
H43/
O43)
=
IF(
ISERR(
I43/
P43),"­",
1000000*
I43/
P43)
=
IF(
ISERR(
J43/
Q43),"­",
1000000*
J43/
Q43)
36
=
IF(
C43'=
5,1,
IF(
C43'=
6,3,
C43))
37
=
IF(
ISERR(
H45/
O45),"­",
1000000*
H45/
O45)
=
IF(
ISERR(
I45/
P45),"­",
1000000*
I45/
P45)
=
IF(
ISERR(
J45/
Q45),"­",
1000000*
J45/
Q45)
38
=
IF(
C45'=
5,1,
IF(
C45'=
6,3,
C45))
=
IF(
ISERR(
H46/
O46),"­",
1000000*
H46/
O46)
=
IF(
ISERR(
I46/
P46),"­",
1000000*
I46/
P46)
=
IF(
ISERR(
J46/
Q46),"­",
1000000*
J46/
Q46)
39
=
IF(
C46'=
5,1,
IF(
C46'=
6,3,
C46))
=
IF(
ISERR(
H47/
O47),"­",
1000000*
H47/
O47)
=
IF(
ISERR(
I47/
P47),"­",
1000000*
I47/
P47)
=
IF(
ISERR(
J47/
Q47),"­",
1000000*
J47/
Q47)
40
=
IF(
C47'=
5,1,
IF(
C47'=
6,3,
C47))
=
IF(
ISERR(
H48/
O48),"­",
1000000*
H48/
O48)
=
IF(
ISERR(
I48/
P48),"­",
1000000*
I48/
P48)
=
IF(
ISERR(
J48/
Q48),"­",
1000000*
J48/
Q48)
41
=
IF(
C48'=
5,1,
IF(
C48'=
6,3,
C48))
42
=
IF(
ISERR(
H50/
O50),"­",
1000000*
H50/
O50)
=
IF(
ISERR(
I50/
P50),"­",
1000000*
I50/
P50)
=
IF(
ISERR(
J50/
Q50),"­",
1000000*
J50/
Q50)
43
=
IF(
C50'=
5,1,
IF(
C50'=
6,3,
C50))
=
IF(
ISERR(
H51/
O51),"­",
1000000*
H51/
O51)
=
IF(
ISERR(
I51/
P51),"­",
1000000*
I51/
P51)
=
IF(
ISERR(
J51/
Q51),"­",
1000000*
J51/
Q51)
44
=
IF(
C51'=
5,1,
IF(
C51'=
6,3,
C51))
=
IF(
ISERR(
H52/
O52),"­",
1000000*
H52/
O52)
=
IF(
ISERR(
I52/
P52),"­",
1000000*
I52/
P52)
=
IF(
ISERR(
J52/
Q52),"­",
1000000*
J52/
Q52)
45
=
IF(
C52'=
5,1,
IF(
C52'=
6,3,
C52))
=
IF(
ISERR(
H53/
O53),"­",
1000000*
H53/
O53)
=
IF(
ISERR(
I53/
P53),"­",
1000000*
I53/
P53)
=
IF(
ISERR(
J53/
Q53),"­",
1000000*
J53/
Q53)
46
=
IF(
C53'=
5,1,
IF(
C53'=
6,3,
C53))
47
=
IF(
ISERR(
H55/
O55),"­",
1000000*
H55/
O55)
=
IF(
ISERR(
I55/
P55),"­",
1000000*
I55/
P55)
=
IF(
ISERR(
J55/
Q55),"­",
1000000*
J55/
Q55)
48
=
IF(
C55'=
5,1,
IF(
C55'=
6,3,
C55))
=
IF(
ISERR(
H56/
O56),"­",
1000000*
H56/
O56)
=
IF(
ISERR(
I56/
P56),"­",
1000000*
I56/
P56)
=
IF(
ISERR(
J56/
Q56),"­",
1000000*
J56/
Q56)
49
=
IF(
C56'=
5,1,
IF(
C56'=
6,3,
C56))
=
IF(
ISERR(
H57/
O57),"­",
1000000*
H57/
O57)
=
IF(
ISERR(
I57/
P57),"­",
1000000*
I57/
P57)
=
IF(
ISERR(
J57/
Q57),"­",
1000000*
J57/
Q57)
50
=
IF(
C57'=
5,1,
IF(
C57'=
6,3,
C57))
=
IF(
ISERR(
H58/
O58),"­",
1000000*
H58/
O58)
=
IF(
ISERR(
I58/
P58),"­",
1000000*
I58/
P58)
=
IF(
ISERR(
J58/
Q58),"­",
1000000*
J58/
Q58)
51
=
IF(
C58'=
5,1,
IF(
C58'=
6,3,
C58))
Flow
Cutoff
for
Indirects 

February
14,
2003
38
of
66
Summary_
Final­
formula.
xls
­
CE
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
3
45
67
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
AB
AC
AD
All
1
MGY
2
MGY
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y9+$
AA10,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y9+$
AA10,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y9+$
AA10,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y9+$
AA11,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y9+$
AA11,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y9+$
AA11,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y9+$
AA12,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y9+$
AA12,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y9+$
AA12,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y9+$
AA13,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y9+$
AA13,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y9+$
AA13,0)

=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y14+$
AA15,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y14+$
AA15,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y14+$
AA15,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y14+$
AA16,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y14+$
AA16,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y14+$
AA16,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y14+$
AA17,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y14+$
AA17,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y14+$
AA17,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y14+$
AA18,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y14+$
AA18,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y14+$
AA18,0)

=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y19+$
AA20,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y19+$
AA20,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y19+$
AA20,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y19+$
AA21,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y19+$
AA21,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y19+$
AA21,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y19+$
AA22,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y19+$
AA22,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y19+$
AA22,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y19+$
AA23,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y19+$
AA23,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y19+$
AA23,0)

=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y24+$
AA25,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y24+$
AA25,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y24+$
AA25,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y24+$
AA26,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y24+$
AA26,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y24+$
AA26,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y24+$
AA27,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y24+$
AA27,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y24+$
AA27,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y24+$
AA28,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y24+$
AA28,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y24+$
AA28,0)

=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y29+$
AA30,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y29+$
AA30,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y29+$
AA30,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y29+$
AA31,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y29+$
AA31,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y29+$
AA31,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y29+$
AA32,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y29+$
AA32,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y29+$
AA32,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y29+$
AA33,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y29+$
AA33,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y29+$
AA33,0)

=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y34+$
AA35,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y34+$
AA35,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y34+$
AA35,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y34+$
AA36,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y34+$
AA36,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y34+$
AA36,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y34+$
AA37,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y34+$
AA37,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y34+$
AA37,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y34+$
AA38,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y34+$
AA38,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y34+$
AA38,0)

=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y39+$
AA40,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y39+$
AA40,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y39+$
AA40,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y39+$
AA41,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y39+$
AA41,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y39+$
AA41,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y39+$
AA42,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y39+$
AA42,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y39+$
AA42,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y39+$
AA43,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y39+$
AA43,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y39+$
AA43,0)

=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y44+$
AA45,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y44+$
AA45,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y44+$
AA45,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y44+$
AA46,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y44+$
AA46,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y44+$
AA46,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y44+$
AA47,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y44+$
AA47,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y44+$
AA47,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y44+$
AA48,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y44+$
AA48,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y44+$
AA48,0)

=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y49+$
AA50,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y49+$
AA50,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y49+$
AA50,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y49+$
AA51,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y49+$
AA51,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y49+$
AA51,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y49+$
AA52,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y49+$
AA52,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y49+$
AA52,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y49+$
AA53,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y49+$
AA53,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y49+$
AA53,0)

=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y54+$
AA55,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y54+$
AA55,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y54+$
AA55,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y54+$
AA56,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y54+$
AA56,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y54+$
AA56,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y54+$
AA57,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y54+$
AA57,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y54+$
AA57,0)
=
HLOOKUP(
AB$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y54+$
AA58,0)
=
HLOOKUP(
AC$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y54+$
AA58,0)
=
HLOOKUP(
AD$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y54+$
AA58,0)

February
14,
2003
39
of
66
Summary_
Final­
formula.
xls
­
CE
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
3
45
67
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
AE
AF
AG
3
MGY
4
MGY
5
MGY
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y9+$
AA10,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y9+$
AA10,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y9+$
AA10,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y9+$
AA11,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y9+$
AA11,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y9+$
AA11,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y9+$
AA12,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y9+$
AA12,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y9+$
AA12,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y9+$
AA13,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y9+$
AA13,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y9+$
AA13,0)

=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y14+$
AA15,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y14+$
AA15,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y14+$
AA15,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y14+$
AA16,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y14+$
AA16,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y14+$
AA16,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y14+$
AA17,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y14+$
AA17,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y14+$
AA17,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y14+$
AA18,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y14+$
AA18,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y14+$
AA18,0)

=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y19+$
AA20,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y19+$
AA20,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y19+$
AA20,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y19+$
AA21,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y19+$
AA21,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y19+$
AA21,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y19+$
AA22,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y19+$
AA22,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y19+$
AA22,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y19+$
AA23,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y19+$
AA23,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y19+$
AA23,0)

=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y24+$
AA25,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y24+$
AA25,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y24+$
AA25,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y24+$
AA26,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y24+$
AA26,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y24+$
AA26,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y24+$
AA27,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y24+$
AA27,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y24+$
AA27,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y24+$
AA28,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y24+$
AA28,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y24+$
AA28,0)

=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y29+$
AA30,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y29+$
AA30,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y29+$
AA30,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y29+$
AA31,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y29+$
AA31,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y29+$
AA31,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y29+$
AA32,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y29+$
AA32,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y29+$
AA32,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y29+$
AA33,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y29+$
AA33,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y29+$
AA33,0)

=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y34+$
AA35,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y34+$
AA35,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y34+$
AA35,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y34+$
AA36,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y34+$
AA36,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y34+$
AA36,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y34+$
AA37,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y34+$
AA37,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y34+$
AA37,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y34+$
AA38,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y34+$
AA38,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y34+$
AA38,0)

=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y39+$
AA40,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y39+$
AA40,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y39+$
AA40,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y39+$
AA41,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y39+$
AA41,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y39+$
AA41,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y39+$
AA42,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y39+$
AA42,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y39+$
AA42,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y39+$
AA43,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y39+$
AA43,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y39+$
AA43,0)

=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y44+$
AA45,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y44+$
AA45,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y44+$
AA45,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y44+$
AA46,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y44+$
AA46,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y44+$
AA46,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y44+$
AA47,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y44+$
AA47,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y44+$
AA47,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y44+$
AA48,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y44+$
AA48,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y44+$
AA48,0)

=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y49+$
AA50,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y49+$
AA50,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y49+$
AA50,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y49+$
AA51,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y49+$
AA51,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y49+$
AA51,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y49+$
AA52,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y49+$
AA52,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y49+$
AA52,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y49+$
AA53,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y49+$
AA53,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y49+$
AA53,0)

=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y54+$
AA55,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y54+$
AA55,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y54+$
AA55,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y54+$
AA56,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y54+$
AA56,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y54+$
AA56,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y54+$
AA57,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y54+$
AA57,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y54+$
AA57,0)
=
HLOOKUP(
AE$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y54+$
AA58,0)
=
HLOOKUP(
AF$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y54+$
AA58,0)
=
HLOOKUP(
AG$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y54+$
AA58,0)
Ordered
Compliance
Costs
Flow
Cutoff
for
Indirects 

February
14,
2003
40
of
66
Summary_
Final­
formula.
xls
­
CE
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
3
45
67
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
AH
AI
AJ
6.25
MGY
All
1
MGY
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y9+$
AA10,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y9+$
AA10,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y9+$
AA10,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y9+$
AA11,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y9+$
AA11,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y9+$
AA11,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y9+$
AA12,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y9+$
AA12,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y9+$
AA12,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y9+$
AA13,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y9+$
AA13,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y9+$
AA13,0)

=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y14+$
AA15,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y14+$
AA15,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y14+$
AA15,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y14+$
AA16,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y14+$
AA16,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y14+$
AA16,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y14+$
AA17,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y14+$
AA17,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y14+$
AA17,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y14+$
AA18,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y14+$
AA18,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y14+$
AA18,0)

=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y19+$
AA20,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y19+$
AA20,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y19+$
AA20,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y19+$
AA21,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y19+$
AA21,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y19+$
AA21,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y19+$
AA22,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y19+$
AA22,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y19+$
AA22,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y19+$
AA23,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y19+$
AA23,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y19+$
AA23,0)

=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y24+$
AA25,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y24+$
AA25,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y24+$
AA25,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y24+$
AA26,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y24+$
AA26,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y24+$
AA26,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y24+$
AA27,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y24+$
AA27,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y24+$
AA27,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y24+$
AA28,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y24+$
AA28,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y24+$
AA28,0)

=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y29+$
AA30,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y29+$
AA30,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y29+$
AA30,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y29+$
AA31,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y29+$
AA31,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y29+$
AA31,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y29+$
AA32,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y29+$
AA32,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y29+$
AA32,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y29+$
AA33,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y29+$
AA33,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y29+$
AA33,0)

=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y34+$
AA35,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y34+$
AA35,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y34+$
AA35,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y34+$
AA36,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y34+$
AA36,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y34+$
AA36,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y34+$
AA37,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y34+$
AA37,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y34+$
AA37,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y34+$
AA38,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y34+$
AA38,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y34+$
AA38,0)

=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y39+$
AA40,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y39+$
AA40,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y39+$
AA40,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y39+$
AA41,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y39+$
AA41,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y39+$
AA41,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y39+$
AA42,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y39+$
AA42,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y39+$
AA42,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y39+$
AA43,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y39+$
AA43,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y39+$
AA43,0)

=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y44+$
AA45,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y44+$
AA45,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y44+$
AA45,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y44+$
AA46,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y44+$
AA46,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y44+$
AA46,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y44+$
AA47,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y44+$
AA47,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y44+$
AA47,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y44+$
AA48,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y44+$
AA48,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y44+$
AA48,0)

=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y49+$
AA50,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y49+$
AA50,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y49+$
AA50,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y49+$
AA51,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y49+$
AA51,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y49+$
AA51,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y49+$
AA52,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y49+$
AA52,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y49+$
AA52,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y49+$
AA53,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y49+$
AA53,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y49+$
AA53,0)

=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y54+$
AA55,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y54+$
AA55,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y54+$
AA55,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y54+$
AA56,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y54+$
AA56,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y54+$
AA56,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y54+$
AA57,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y54+$
AA57,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y54+$
AA57,0)
=
HLOOKUP(
AH$
8,
BySubcat!$
AM$
8:$
AS$
58,$
Y54+$
AA58,0)
=
HLOOKUP(
AI$
8,
BySubcat!$
I$
8:$
P$
58,$
Y54+$
AA58,0)
=
HLOOKUP(
AJ$
8,
BySubcat!$
I$
8:$
P$
58,$
Y54+$
AA58,0)

February
14,
2003
41
of
66
Summary_
Final­
formula.
xls
­
CE
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
3
45
67
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
AK
AL
AM
2
MGY
3
MGY
4
MGY
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y9+$
AA10,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y9+$
AA10,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y9+$
AA10,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y9+$
AA11,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y9+$
AA11,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y9+$
AA11,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y9+$
AA12,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y9+$
AA12,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y9+$
AA12,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y9+$
AA13,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y9+$
AA13,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y9+$
AA13,0)

=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y14+$
AA15,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y14+$
AA15,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y14+$
AA15,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y14+$
AA16,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y14+$
AA16,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y14+$
AA16,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y14+$
AA17,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y14+$
AA17,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y14+$
AA17,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y14+$
AA18,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y14+$
AA18,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y14+$
AA18,0)

=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y19+$
AA20,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y19+$
AA20,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y19+$
AA20,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y19+$
AA21,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y19+$
AA21,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y19+$
AA21,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y19+$
AA22,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y19+$
AA22,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y19+$
AA22,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y19+$
AA23,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y19+$
AA23,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y19+$
AA23,0)

=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y24+$
AA25,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y24+$
AA25,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y24+$
AA25,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y24+$
AA26,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y24+$
AA26,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y24+$
AA26,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y24+$
AA27,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y24+$
AA27,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y24+$
AA27,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y24+$
AA28,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y24+$
AA28,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y24+$
AA28,0)

=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y29+$
AA30,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y29+$
AA30,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y29+$
AA30,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y29+$
AA31,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y29+$
AA31,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y29+$
AA31,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y29+$
AA32,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y29+$
AA32,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y29+$
AA32,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y29+$
AA33,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y29+$
AA33,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y29+$
AA33,0)

=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y34+$
AA35,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y34+$
AA35,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y34+$
AA35,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y34+$
AA36,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y34+$
AA36,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y34+$
AA36,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y34+$
AA37,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y34+$
AA37,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y34+$
AA37,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y34+$
AA38,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y34+$
AA38,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y34+$
AA38,0)

=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y39+$
AA40,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y39+$
AA40,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y39+$
AA40,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y39+$
AA41,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y39+$
AA41,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y39+$
AA41,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y39+$
AA42,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y39+$
AA42,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y39+$
AA42,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y39+$
AA43,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y39+$
AA43,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y39+$
AA43,0)

=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y44+$
AA45,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y44+$
AA45,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y44+$
AA45,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y44+$
AA46,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y44+$
AA46,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y44+$
AA46,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y44+$
AA47,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y44+$
AA47,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y44+$
AA47,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y44+$
AA48,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y44+$
AA48,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y44+$
AA48,0)

=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y49+$
AA50,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y49+$
AA50,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y49+$
AA50,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y49+$
AA51,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y49+$
AA51,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y49+$
AA51,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y49+$
AA52,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y49+$
AA52,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y49+$
AA52,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y49+$
AA53,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y49+$
AA53,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y49+$
AA53,0)

=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y54+$
AA55,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y54+$
AA55,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y54+$
AA55,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y54+$
AA56,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y54+$
AA56,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y54+$
AA56,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y54+$
AA57,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y54+$
AA57,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y54+$
AA57,0)
=
HLOOKUP(
AK$
8,
BySubcat!$
I$
8:$
P$
58,$
Y54+$
AA58,0)
=
HLOOKUP(
AL$
8,
BySubcat!$
I$
8:$
P$
58,$
Y54+$
AA58,0)
=
HLOOKUP(
AM$
8,
BySubcat!$
I$
8:$
P$
58,$
Y54+$
AA58,0)
Ordered
Removals
Flow
Cutoff
for
Indirects 

February
14,
2003
42
of
66
Summary_
Final­
formula.
xls
­
CE
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
3
45
67
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
AN
AO
AP
5
MGY
6.25
MGY
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y9+$
AA10,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y9+$
AA10,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y9+$
AA11,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y9+$
AA11,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y9+$
AA12,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y9+$
AA12,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y9+$
AA13,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y9+$
AA13,0)

=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y14+$
AA15,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y14+$
AA15,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y14+$
AA16,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y14+$
AA16,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y14+$
AA17,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y14+$
AA17,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y14+$
AA18,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y14+$
AA18,0)

=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y19+$
AA20,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y19+$
AA20,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y19+$
AA21,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y19+$
AA21,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y19+$
AA22,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y19+$
AA22,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y19+$
AA23,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y19+$
AA23,0)

=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y24+$
AA25,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y24+$
AA25,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y24+$
AA26,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y24+$
AA26,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y24+$
AA27,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y24+$
AA27,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y24+$
AA28,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y24+$
AA28,0)

=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y29+$
AA30,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y29+$
AA30,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y29+$
AA31,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y29+$
AA31,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y29+$
AA32,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y29+$
AA32,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y29+$
AA33,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y29+$
AA33,0)

=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y34+$
AA35,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y34+$
AA35,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y34+$
AA36,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y34+$
AA36,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y34+$
AA37,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y34+$
AA37,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y34+$
AA38,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y34+$
AA38,0)

=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y39+$
AA40,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y39+$
AA40,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y39+$
AA41,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y39+$
AA41,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y39+$
AA42,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y39+$
AA42,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y39+$
AA43,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y39+$
AA43,0)

=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y44+$
AA45,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y44+$
AA45,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y44+$
AA46,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y44+$
AA46,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y44+$
AA47,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y44+$
AA47,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y44+$
AA48,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y44+$
AA48,0)

=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y49+$
AA50,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y49+$
AA50,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y49+$
AA51,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y49+$
AA51,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y49+$
AA52,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y49+$
AA52,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y49+$
AA53,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y49+$
AA53,0)

=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y54+$
AA55,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y54+$
AA55,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y54+$
AA56,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y54+$
AA56,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y54+$
AA57,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y54+$
AA57,0)
=
HLOOKUP(
AN$
8,
BySubcat!$
I$
8:$
P$
58,$
Y54+$
AA58,0)
=
HLOOKUP(
AO$
8,
BySubcat!$
I$
8:$
P$
58,$
Y54+$
AA58,0)

February
14,
2003
43
of
66
Summary_
Final­
formula.
xls
­
CE
Record
for
the
Final
Metal
Product
and
Machinery
Rule
67
8
9
A
B
C
D
E
F
All
1
MGY
2
MGY
Pre­
Tax
Compliance
Cost,
Millions
of
1981
Dollars
59
February
14,
2003
44
of
66
Summary_
Final­
formula.
xls
­
CE
Record
for
the
Final
Metal
Product
and
Machinery
Rule
67
8
9
G
H
I
J
K
L
M
N
O
P
Q
3
MGY
4
MGY
5
MGY
6.25
MGY
All
1
MGY
2
MGY
3
MGY
4
MGY
5
MGY
6.25
MGY
Pre­
Tax
Compliance
Cost,
Millions
of
1981
Dollars
Incremental
Removals,
lbs­
eq
Flow
Cutoff
for
Indirects 
Flow
Cutoff
for
Indirects 

59
February
14,
2003
45
of
66
Summary_
Final­
formula.
xls
­
CE
Record
for
the
Final
Metal
Product
and
Machinery
Rule
67
8
9
R
S
T
U
All
1
MGY
2
MGY
3
MGY
Cost­
Effectiveness
Ratio,
$/
lb­
eq
Flow
Cutoff
for
Indirects 

59
February
14,
2003
46
of
66
Summary_
Final­
formula.
xls
­
CE
Record
for
the
Final
Metal
Product
and
Machinery
Rule
67
8
9
V
W
X
Y
Z
AA
4
MGY
5
MGY
6.25
MGY
Flow
Cutoff
for
Indirects 

59
February
14,
2003
47
of
66
Summary_
Final­
formula.
xls
­
CE
Record
for
the
Final
Metal
Product
and
Machinery
Rule
67
8
9
AB
AC
AD
All
1
MGY
2
MGY
59
February
14,
2003
48
of
66
Summary_
Final­
formula.
xls
­
CE
Record
for
the
Final
Metal
Product
and
Machinery
Rule
67
8
9
AE
AF
AG
3
MGY
4
MGY
5
MGY
Ordered
Compliance
Costs
Flow
Cutoff
for
Indirects 

59
February
14,
2003
49
of
66
Summary_
Final­
formula.
xls
­
CE
Record
for
the
Final
Metal
Product
and
Machinery
Rule
67
8
9
AH
AI
AJ
6.25
MGY
All
1
MGY
59
February
14,
2003
50
of
66
Summary_
Final­
formula.
xls
­
CE
Record
for
the
Final
Metal
Product
and
Machinery
Rule
67
8
9
AK
AL
AM
2
MGY
3
MGY
4
MGY
Ordered
Removals
Flow
Cutoff
for
Indirects 

59
February
14,
2003
51
of
66
Summary_
Final­
formula.
xls
­
CE
Record
for
the
Final
Metal
Product
and
Machinery
Rule
67
8
9
AN
AO
AP
5
MGY
6.25
MGY
59
February
14,
2003
52
of
66
Summary_
Final­
formula.
xls
­
CE
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
234
5678
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
A
B
C
D
Regulatory
Flexibility
Analysis/
SBREFA
Table
10.3:
Number
and
Percent
of
MP&
M
Facilities
Owned
by
Small
Entities
Type
of
Facility
Number
of
Facilities
Operating
in
the
Baseline
Number
of
Facilities
Owned
by
Small
Entities
Number
of
Facilities
Maybe
Owned
by
Small
Entities
Private
Business
=
DSUM(
by_
Fac,"
Weight",
crit22)
=
DSUM(
by_
Fac,"
Weight",
crit24)
=
DSUM(
by_
Fac,"
Weight",
crit26)
Government­
Owned
=
DSUM(
by_
Fac,"
Weight",
crit21)
=
DSUM(
by_
Fac,"
Weight",
crit23)
=
DSUM(
by_
Fac,"
Weight",
crit25)
Total
=
SUM(
B6:
B7)
=
SUM(
C6:
C7)
=
SUM(
D6:
D7)

Table
10.4:
Number
and
Percent
of
Small
Facilities
Excluded
under
Final
Option
Type
of
Facility
Number
of
Facilities
Operating
in
the
Baseline
Number
of
Facilities
Excluded
in
Selected
Option
(
Directs
Only­­
Option
I)
Percent
Excluded
Potentially
Small
Private
Business
=
DSUM(
by_
Fac,"
Weight",
Crit204)
=
DSUM(
by_
Fac,"
Weight",
crit406)
=
C13/
B13
Potentially
Small
Government­
Owned
=
DSUM(
by_
Fac,"
Weight",
Crit205)
=
DSUM(
by_
Fac,"
Weight",
crit407)
=
C14/
B14
Total
=
SUM(
B13:
B14)
=
SUM(
C13:
C14)
=
C15/
B15
Table
10.5:
Closures
and
Moderate
Impacts
for
Facilities
Owned
by
Small
Entities
by
Regulatory
Option
Option
1
Option
2
Option
3
Number
of
Facilities
Owned
by
Small
Entities
Operating
in
the
Baseline
=
DSUM(
by_
Fac,"
Weight",
Crit204)+
DSU
M(
Data,
"
Weight",
Crit205)
=
DSUM(
by_
Fac,"
Weight",
Crit204)+
DSUM(
Data,
"
Weight",
Crit205)
=
DSUM(
by_
Fac,"
Weight",
Crit204)+
DSUM(
Dat
a,
"
Weight",
Crit205)
Number
of
facilities
operating
in
the
baseline
excluded
or
below
cutoffs
=
DSUM(
by_
Fac,
"
Weight",
crit408)+
DSUM(
by_
Fac,
"
Weight",
crit412)
=
DSUM(
by_
Fac,
"
Weight",
crit409)+
DSUM(
by_
Fac,
"
Weight",
crit413)
=
DSUM(
by_
Fac,
"
Weight",
crit410)+
DSUM(
by_
Fac,
"
Weight",
crit414)
Percent
of
facilities
operating
in
the
baseline
excluded
or
below
cutoffs
=
B21/
B20
=
C21/
C20
=
D21/
D20
Number
of
regulatory
closures
=
DSUM(
by_
Fac,"
Weight",
Crit214)
=
DSUM(
by_
Fac,"
Weight",
Crit215)
=
DSUM(
by_
Fac,"
Weight",
Crit216)
Regulatory
closures
as
a
percent
of
facilities
operating
in
the
baseline
=
B23/
B20
=
C23/
C20
=
D23/
D20
Regulatory
closures
as
a
percent
of
regulated
facilities
=
B23/(
B20­
B21)
=
C23/(
C20­
C21)
=
D23/(
D20­
D21)

Number
of
facilities
experiencing
moderate
impacts
=
DSUM(
by_
Fac,
"
M1",
crit366)
=
DSUM(
by_
Fac,
"
M2",
crit367)
=
DSUM(
by_
Fac,
"
M3",
crit368)

Moderate
impacts
as
a
percent
of
facilities
operating
in
the
baseline
=
B26/
B20
=
C26/
C20
=
D26/
D20
Moderate
impacts
as
a
percent
of
regulated
facilities
=
B26/(
B20­
B21)
=
C26/(
C20­
C21)
=
D26/(
D20­
D21)

Table
10.6:
After­
Tax
Annual
Compliance
Costs
as
a
Percent
of
Annual
Revenues
under
the
Final
Rule
Not
subject
to
regulatory
requirements
Number
Percent
Direct
=
DSUM(
by_
Fac,"
Weight",
crit392)+
DSUM
(
by_
Fac,"
Weight",
crit416)
=
DSUM(
by_
Fac,"
Weight",
crit418)+
DSUM(
b
y_
Fac,"
Weight",
crit419)
=
C35/
B35
Discharge
Status
Number
of
Facilities
owned
by
small
private
businesses
February
14,
2003
53
of
66
Summary_
Final­
formula.
xls
­
SBREFA
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
234
5678
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
E
F
G
H
I
J
K
L
Number
of
Facilities
Owned
by
Unknown
Entity
Size
Total
Number
of
Facilities
Owned
by
Potentially
Small
Entities
Percent
of
Facilities
Owned
by
Potentially
Small
Entities
=
DSUM(
by_
Fac,"
Weight",
crit28)
=
SUM(
C6:
E6)
=
F6/
B6
=
DSUM(
by_
Fac,"
Weight",
crit27)
=
SUM(
C7:
E7)
=
F7/
B7
=
SUM(
E6:
E7)
=
SUM(
C8:
E8)
=
F8/
B8
Option
4
=
DSUM(
by_
Fac,"
Weight",
Crit204)+
DSUM(
Data,
"
Weight",
Crit205)

=
DSUM(
by_
Fac,
"
Weight",
crit411)+
DSUM(
by_
Fac,
"
Weight",
crit415)

=
E21/
E20
=
DSUM(
by_
Fac,"
Weight",
Crit217)

=
E23/
E20
=
E23/(
E20­
E21)

=
DSUM(
by_
Fac,
"
M4",
crit369)

=
E26/
E20
=
E26/(
E20­
E21)

Number
and
Percent
of
facilities
owned
by
small
businesses
with
after­
tax
annual
compliance
costs/
annual
revenues
equal
to:
No
Costs
Less
than
1%
1­
3%
Over
3%
Number
Percent
Number
Percent
Number
%
Number
%

=
DSUM(
by_
Fac,"
Weight",
crit420)+
DSUM(
by_
Fac,"
Weight",
crit428)­
C35
=
E35/$
B35
=
DSUM(
by_
Fac,"
Weight",
crit422)+
DSUM(
by_
Fac,"
Weight",
crit429)
=
G35/$
B35
=
DSUM(
by_
Fac,"
Weight",
crit424)+
DSUM(
by_
Fac,"
Weight",
crit430)
=
I35/$
B35
=
DSUM(
by_
Fac,"
Weight",
crit426)+
DSUM(
by_
Fac,"
Weight",
crit431)
=
K35/$
B35
February
14,
2003
54
of
66
Summary_
Final­
formula.
xls
­
SBREFA
Record
for
the
Final
Metal
Product
and
Machinery
Rule
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
A
B
C
D
Indirect
=
DSUM(
by_
Fac,"
Weight",
crit393)
=
DSUM(
by_
Fac,"
Weight",
crit417)
=
C36/
B36
Total
=
B35+
B36
=
SUM(
C35:
C36)
=
C37/
B37
Table
10.8:
Closures
and
Moderate
Impacts,
by
Option
and
Entity
Size
Number
of
Facilities
Regulatory
Option
Number
of
Regulated
Facilities
Number
of
Regulatory
Closures
Regulatory
Closures
as
a
Percent
of
Regulated
Facilities
Option
1:
Final
Rule
Owned
by
Small
Entities
=
DSUM(
by_
Fac,"
Weight",
crit444)
=
DSUM(
by_
Fac,"
Weight",
crit440)
=
C44/
B44
Owned
by
Large
Entities
=
DSUM(
by_
Fac,"
Weight",
crit448)
=
DSUM(
by_
Fac,"
Weight",
crit380)
=
C45/
B45
Total
=
SUM(
B44:
B45)
=
SUM(
C44:
C45)
=
C46/
B46
Option
2:
Proposed/
NODA
Owned
by
Small
Entities
=
DSUM(
by_
Fac,"
Weight",
crit445)
=
DSUM(
by_
Fac,"
Weight",
crit441)
=
C48/
B48
Owned
by
Large
Entities
=
DSUM(
by_
Fac,"
Weight",
crit449)
=
DSUM(
by_
Fac,"
Weight",
crit381)
=
C49/
B49
Total
=
SUM(
B48:
B49)
=
SUM(
C48:
C49)
=
C50/
B50
Option
3:
Directs
+
413
to
433
Upgrade
Owned
by
Small
Entities
=
DSUM(
by_
Fac,"
Weight",
crit446)
=
DSUM(
by_
Fac,"
Weight",
crit442)
=
C52/
B52
Owned
by
Large
Entities
=
DSUM(
by_
Fac,"
Weight",
crit450)
=
DSUM(
by_
Fac,"
Weight",
crit382)
=
C53/
B53
Total
=
SUM(
B52:
B53)
=
SUM(
C52:
C53)
=
C54/
B54
Option
4:
Directs
+
All
to
433
Upgrade
Owned
by
Small
Entities
=
DSUM(
by_
Fac,"
Weight",
crit447)
=
DSUM(
by_
Fac,"
Weight",
crit443)
=
C56/
B56
Owned
by
Large
Entities
=
DSUM(
by_
Fac,"
Weight",
crit451)
=
DSUM(
by_
Fac,"
Weight",
crit383)
=
C57/
B57
Total
=
SUM(
B56:
B57)
=
SUM(
C56:
C57)
=
C58/
B58
February
14,
2003
55
of
66
Summary_
Final­
formula.
xls
­
SBREFA
Record
for
the
Final
Metal
Product
and
Machinery
Rule
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
E
F
G
H
I
J
K
L
=
DSUM(
by_
Fac,"
Weight",
crit421)­
C36
=
E36/$
B36
=
DSUM(
by_
Fac,"
Weight",
crit423)
=
G36/$
B36
=
DSUM(
by_
Fac,"
Weight",
crit425)
=
I36/$
B36
=
DSUM(
by_
Fac,"
Weight",
crit427)
=
K36/$
B36
=
E35+
E36
=
E37/$
B37
=
G35+
G36
=
G37/$
B37
=
I35+
I36
=
I37/$
B37
=
K35+
K36
=
K37/$
B37
Number
of
Moderate
Impacts
Moderate
Impacts
as
a
Percent
of
Regulated
Facilities
=
DSUM(
by_
Fac,
"
M1",
crit366)
=
E44/
B44
=
DSUM(
by_
Fac,
"
M1",
crit384)
=
E45/
B45
=
SUM(
E44:
E45)
=
E46/
B46
=
DSUM(
by_
Fac,
"
M2",
crit367)
=
E48/
B48
=
DSUM(
by_
Fac,
"
M2",
crit385)
=
E49/
B49
=
SUM(
E48:
E49)
=
E50/
B50
=
DSUM(
by_
Fac,
"
M3",
crit368)
=
E52/
B52
=
DSUM(
by_
Fac,
"
M3",
crit386)
=
E53/
B53
=
SUM(
E52:
E53)
=
E54/
B54
=
DSUM(
by_
Fac,
"
M4",
crit369)
=
E56/
B56
=
DSUM(
by_
Fac,
"
M4",
crit387)
=
E57/
B57
=
SUM(
E56:
E57)
=
E58/
B58
February
14,
2003
56
of
66
Summary_
Final­
formula.
xls
­
SBREFA
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23
4
56789
10
11
12
13
16
17
18
19
20
21
22
23
24
25
28
29
30
31
32
33
34
35
36
37
40
41
42
43
44
45
46
47
48
49
52
A
B
C
D
E
F
G
H
I
Private
Compliance
Costs
­
After
Tax
Including
the
Cost
of
Facilities
Predicted
to
Close
Excluding
the
Cost
of
Facilities
Predicted
to
Close
Option
1
Direct
Indirect
Total
=+
Data!$
CA$
13
=
DSUM(
Data,"
C1",
Crit100)
=
DSUM(
Data,"
C1",
Crit101)
=
SUM(
B7:
C7)
=+
Data!$
CA$
8
=
DSUM(
Data,"
C1",
Crit102)
=
DSUM(
Data,"
C1",
Crit103)
=
SUM(
B8:
C8)
=+
Data!$
CA$
10
=
DSUM(
Data,"
C1",
Crit104)
=
DSUM(
Data,"
C1",
Crit105)
=
SUM(
B9:
C9)
=+
Data!$
CA$
11
=
DSUM(
Data,"
C1",
Crit106)
=
DSUM(
Data,"
C1",
Crit107)
=
SUM(
B10:
C10)
=+
Data!$
CA$
12
=
DSUM(
Data,"
C1",
Crit108)
=
DSUM(
Data,"
C1",
Crit109)
=
SUM(
B11:
C11)
=+
Data!$
CA$
14
=
DSUM(
Data,"
C1",
Crit110)
=
DSUM(
Data,"
C1",
Crit111)
=
SUM(
B12:
C12)
=+
Data!$
CA$
15
=
DSUM(
Data,"
C1",
Crit112)
=
DSUM(
Data,"
C1",
Crit113)
=
SUM(
B13:
C13)
Total
=
SUM(
B7:
B15)
=
SUM(
C5:
C7)
=
SUM(
B16:
C16)

Option
2
Direct
Indirect
Total
Option
2
Direct
Indirect
Total
=+
Data!$
CA$
13
=
DSUM(
Data,"
C2",
Crit100)
=
DSUM(
Data,"
C2",
Crit101)
=
SUM(
B19:
C19)
=+
Data!$
CA$
13
=
DSUM(
Data,"
C2",
Crit120)
=
DSUM(
Data,"
C2",
Crit121)
=
SUM(
G19:
H19)
=+
Data!$
CA$
8
=
DSUM(
Data,"
C2",
Crit102)
=
DSUM(
Data,"
C2",
Crit103)
=
SUM(
B20:
C20)
=+
Data!$
CA$
8
=
DSUM(
Data,"
C2",
Crit122)
=
DSUM(
Data,"
C2",
Crit123)
=
SUM(
G20:
H20)
=+
Data!$
CA$
10
=
DSUM(
Data,"
C2",
Crit104)
=
DSUM(
Data,"
C2",
Crit105)
=
SUM(
B21:
C21)
=+
Data!$
CA$
10
=
DSUM(
Data,"
C2",
Crit124)
=
DSUM(
Data,"
C2",
Crit125)
=
SUM(
G21:
H21)
=+
Data!$
CA$
11
=
DSUM(
Data,"
C2",
Crit106)
=
DSUM(
Data,"
C2",
Crit107)
=
SUM(
B22:
C22)
=+
Data!$
CA$
11
=
DSUM(
Data,"
C2",
Crit126)
=
DSUM(
Data,"
C2",
Crit127)
=
SUM(
G22:
H22)
=+
Data!$
CA$
12
=
DSUM(
Data,"
C2",
Crit108)
=
DSUM(
Data,"
C2",
Crit109)
=
SUM(
B23:
C23)
=+
Data!$
CA$
12
=
DSUM(
Data,"
C2",
Crit128)
=
DSUM(
Data,"
C2",
Crit129)
=
SUM(
G23:
H23)
=+
Data!$
CA$
14
=
DSUM(
Data,"
C2",
Crit110)
=
DSUM(
Data,"
C2",
Crit111)
=
SUM(
B24:
C24)
=+
Data!$
CA$
14
=
DSUM(
Data,"
C2",
Crit130)
=
DSUM(
Data,"
C2",
Crit131)
=
SUM(
G24:
H24)
=+
Data!$
CA$
15
=
DSUM(
Data,"
C2",
Crit112)
=
DSUM(
Data,"
C2",
Crit113)
=
SUM(
B25:
C25)
=+
Data!$
CA$
15
=
DSUM(
Data,"
C2",
Crit132)
=
DSUM(
Data,"
C2",
Crit133)
=
SUM(
G25:
H25)
Total
=
SUM(
B19:
B27)
=
SUM(
C19:
C27)
=
SUM(
B28:
C28)
Total
=
SUM(
G19:
G27)
=
SUM(
H19:
H27)
=
SUM(
G28:
H28)

Option
3
Direct
Indirect
Total
Option
3
Direct
Indirect
Total
=+
Data!$
CA$
13
=
DSUM(
Data,"
C3",
Crit100)
=
DSUM(
Data,"
C3",
Crit101)
=
SUM(
B31:
C31)
=+
Data!$
CA$
13
=
DSUM(
Data,"
C3",
Crit140)
=
DSUM(
Data,"
C3",
Crit141)
=
SUM(
G31:
H31)
=+
Data!$
CA$
8
=
DSUM(
Data,"
C3",
Crit102)
=
DSUM(
Data,"
C3",
Crit103)
=
SUM(
B32:
C32)
=+
Data!$
CA$
8
=
DSUM(
Data,"
C3",
Crit142)
=
DSUM(
Data,"
C3",
Crit143)
=
SUM(
G32:
H32)
=+
Data!$
CA$
10
=
DSUM(
Data,"
C3",
Crit104)
=
DSUM(
Data,"
C3",
Crit105)
=
SUM(
B33:
C33)
=+
Data!$
CA$
10
=
DSUM(
Data,"
C3",
Crit144)
=
DSUM(
Data,"
C3",
Crit145)
=
SUM(
G33:
H33)
=+
Data!$
CA$
11
=
DSUM(
Data,"
C3",
Crit106)
=
DSUM(
Data,"
C3",
Crit107)
=
SUM(
B34:
C34)
=+
Data!$
CA$
11
=
DSUM(
Data,"
C3",
Crit146)
=
DSUM(
Data,"
C3",
Crit147)
=
SUM(
G34:
H34)
=+
Data!$
CA$
12
=
DSUM(
Data,"
C3",
Crit108)
=
DSUM(
Data,"
C3",
Crit109)
=
SUM(
B35:
C35)
=+
Data!$
CA$
12
=
DSUM(
Data,"
C3",
Crit148)
=
DSUM(
Data,"
C3",
Crit149)
=
SUM(
G35:
H35)
=+
Data!$
CA$
14
=
DSUM(
Data,"
C3",
Crit110)
=
DSUM(
Data,"
C3",
Crit111)
=
SUM(
B36:
C36)
=+
Data!$
CA$
14
=
DSUM(
Data,"
C3",
Crit150)
=
DSUM(
Data,"
C3",
Crit151)
=
SUM(
G36:
H36)
=+
Data!$
CA$
15
=
DSUM(
Data,"
C3",
Crit112)
=
DSUM(
Data,"
C3",
Crit113)
=
SUM(
B37:
C37)
=+
Data!$
CA$
15
=
DSUM(
Data,"
C3",
Crit152)
=
DSUM(
Data,"
C3",
Crit153)
=
SUM(
G37:
H37)
Total
=
SUM(
B31:
B39)
=
SUM(
C31:
C39)
=
SUM(
B40:
C40)
Total
=
SUM(
G31:
G39)
=
SUM(
H31:
H39)
=
SUM(
G40:
H40)

Option
4
Direct
Indirect
Total
Option
4
Direct
Indirect
Total
=+
Data!$
CA$
13
=
DSUM(
Data,"
C4",
Crit100)
=
DSUM(
Data,"
C4",
Crit101)
=
SUM(
B43:
C43)
=+
Data!$
CA$
13
=
DSUM(
Data,"
C4",
Crit160)
=
DSUM(
Data,"
C4",
Crit161)
=
SUM(
G43:
H43)
=+
Data!$
CA$
8
=
DSUM(
Data,"
C4",
Crit102)
=
DSUM(
Data,"
C4",
Crit103)
=
SUM(
B44:
C44)
=+
Data!$
CA$
8
=
DSUM(
Data,"
C4",
Crit162)
=
DSUM(
Data,"
C4",
Crit163)
=
SUM(
G44:
H44)
=+
Data!$
CA$
10
=
DSUM(
Data,"
C4",
Crit104)
=
DSUM(
Data,"
C4",
Crit105)
=
SUM(
B45:
C45)
=+
Data!$
CA$
10
=
DSUM(
Data,"
C4",
Crit164)
=
DSUM(
Data,"
C4",
Crit165)
=
SUM(
G45:
H45)
=+
Data!$
CA$
11
=
DSUM(
Data,"
C4",
Crit106)
=
DSUM(
Data,"
C4",
Crit107)
=
SUM(
B46:
C46)
=+
Data!$
CA$
11
=
DSUM(
Data,"
C4",
Crit166)
=
DSUM(
Data,"
C4",
Crit167)
=
SUM(
G46:
H46)
=+
Data!$
CA$
12
=
DSUM(
Data,"
C4",
Crit108)
=
DSUM(
Data,"
C4",
Crit109)
=
SUM(
B47:
C47)
=+
Data!$
CA$
12
=
DSUM(
Data,"
C4",
Crit168)
=
DSUM(
Data,"
C4",
Crit169)
=
SUM(
G47:
H47)
=+
Data!$
CA$
14
=
DSUM(
Data,"
C4",
Crit110)
=
DSUM(
Data,"
C4",
Crit111)
=
SUM(
B48:
C48)
=+
Data!$
CA$
14
=
DSUM(
Data,"
C4",
Crit170)
=
DSUM(
Data,"
C4",
Crit171)
=
SUM(
G48:
H48)
=+
Data!$
CA$
15
=
DSUM(
Data,"
C4",
Crit112)
=
DSUM(
Data,"
C4",
Crit113)
=
SUM(
B49:
C49)
=+
Data!$
CA$
15
=
DSUM(
Data,"
C4",
Crit172)
=
DSUM(
Data,"
C4",
Crit173)
=
SUM(
G49:
H49)
Total
=
SUM(
B43:
B51)
=
SUM(
C43:
C51)
=
SUM(
B52:
C52)
Total
=
SUM(
G43:
G51)
=
SUM(
H43:
H51)
=
SUM(
G52:
H52)

February
14,
2003
57
of
66
Summary_
Final­
formula.
xls
­
Pvt_
Costs
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23456
789
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
A
B
C
D
Social
Costs
of
the
MP&
M
Rule
Based
on
a
7
percent
discount
rate
Government
Admin.
Costs
are
linked
to
external
file
­
AD­
MP&
M12.
xls
Option
1
Cost
Category
Low
Mid
High
Resource
Value
of
Compliance
Costs
(
pre­
tax)
=
Comp_
Costs!$
B$
6
=
Comp_
Costs!$
B$
6
=
Comp_
Costs!$
B$
6
Government
Administrative
Costs
$
0
$
0
$
0
Social
Costs
of
Unemployment
=
SC_
Unemp!
B19
=
SC_
Unemp!
C19
=
SC_
Unemp!
D19
Total
Monetized
Costs
=
SUM(
B8:
B10)
=
SUM(
C8:
C10)
=
SUM(
D8:
D10)

Option
2
Cost
Category
Low
Mid
High
Resource
Value
of
Compliance
Costs
(
pre­
tax)
=
Comp_
Costs!$
B$
7
=
Comp_
Costs!$
B$
7
=
Comp_
Costs!$
B$
7
Government
Administrative
Costs
='[
AD­
MP&
M12.
xls]
Summary'!
D$
17
='[
AD­
MP&
M12.
xls]
Summary'!
C$
17
='[
AD­
MP&
M12.
xls]
Summary'!
B$
17
Social
Costs
of
Unemployment
=
SC_
Unemp!
B28
=
SC_
Unemp!
C28
=
SC_
Unemp!
D28
Total
Monetized
Costs
=
SUM(
B15:
B17)
=
SUM(
C15:
C17)
=
SUM(
D15:
D17)

Option
3
Cost
Category
Low
Mid
High
Resource
Value
of
Compliance
Costs
(
pre­
tax)
=
Comp_
Costs!$
B$
8
=
Comp_
Costs!$
B$
8
=
Comp_
Costs!$
B$
8
Government
Administrative
Costs
='[
AD­
MP&
M12.
xls]
Summary'!
D$
35
='[
AD­
MP&
M12.
xls]
Summary'!
C$
35
='[
AD­
MP&
M12.
xls]
Summary'!
B$
35
Social
Costs
of
Unemployment
=
SC_
Unemp!
B37
=
SC_
Unemp!
C37
=
SC_
Unemp!
D37
Total
Monetized
Costs
=
SUM(
B22:
B24)
=
SUM(
C22:
C24)
=
SUM(
D22:
D24)

Option
4
Cost
Category
Low
Mid
High
Resource
Value
of
Compliance
Costs
(
pre­
tax)
=
Comp_
Costs!$
B$
9
=
Comp_
Costs!$
B$
9
=
Comp_
Costs!$
B$
9
Government
Administrative
Costs
='[
AD­
MP&
M12.
xls]
Summary'!
D$
53
='[
AD­
MP&
M12.
xls]
Summary'!
C$
53
='[
AD­
MP&
M12.
xls]
Summary'!
B$
53
Social
Costs
of
Unemployment
=
SC_
Unemp!
B46
=
SC_
Unemp!
C46
=
SC_
Unemp!
D46
Total
Monetized
Costs
=
SUM(
B29:
B31)
=
SUM(
C29:
C31)
=
SUM(
D29:
D31)

February
14,
2003
58
of
66
Summary_
Final­
formula.
xls
­
Soc_
Cost
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
3
4
56789
10
11
12
13
14
16
17
18
19
20
21
23
24
25
26
27
29
30
31
32
33
34
35
36
37
38
39
41
42
43
44
45
46
47
48
49
50
51
53
54
55
56
57
58
59
60
A
B
C
D
E
Resource
Value
of
Compliance
Costs
(
2001$)
Pre­
Tax
Based
on
a
7
percent
discount
rate
Including
the
Cost
to
Facilities
Which
Close
Excluding
the
Cost
to
Facilities
Which
Close
Option
1
=
DSUM(
Data,"
PTCC1",
Crit180)
Option
1
=
DSUM(
Data,"
PPCC1",
Crit181)
Option
2
=
DSUM(
Data,"
PTCC2",
Crit180)
Option
2
=
DSUM(
Data,"
PPCC2",
Crit181)
Option
3
=
DSUM(
Data,"
PTCC3",
Crit180)
Option
3
=
DSUM(
Data,"
PPCC3",
Crit182)
Option
4
=
DSUM(
Data,"
PTCC4",
Crit180)
Option
4
=
DSUM(
Data,"
PPCC4",
Crit183)

Option
1
Direct
Indirect
Total
=+
Data!$
CA$
10
=
DSUM(
Data,"
PTCC1",
Crit104)
=
DSUM(
Data,"
PTCC1",
Crit105)
=
SUM(
B14:
C14)
=+
Data!$
CA$
8
=
DSUM(
Data,"
PTCC1",
Crit102)
=
DSUM(
Data,"
PTCC1",
Crit103)
=
SUM(
B16:
C16)
=+
Data!$
CA$
11
=
DSUM(
Data,"
PTCC1",
Crit106)
=
DSUM(
Data,"
PTCC1",
Crit107)
=
SUM(
B17:
C17)
=+
Data!$
CA$
12
=
DSUM(
Data,"
PTCC1",
Crit108)
=
DSUM(
Data,"
PTCC1",
Crit109)
=
SUM(
B18:
C18)
=+
Data!$
CA$
13
=
DSUM(
Data,"
PTCC1",
Crit100)
=
DSUM(
Data,"
PTCC1",
Crit101)
=
SUM(
B19:
C19)
=+
Data!$
CA$
14
=
DSUM(
Data,"
PTCC1",
Crit110)
=
DSUM(
Data,"
PTCC1",
Crit111)
=
SUM(
B20:
C20)
=+
Data!$
CA$
15
=
DSUM(
Data,"
PTCC1",
Crit112)
=
DSUM(
Data,"
PTCC1",
Crit113)
=
SUM(
B21:
C21)
Total
=
SUM(
B14:
B22)
=
SUM(
C14:
C22)
=
SUM(
B23:
C23)

Option
2
Direct
Indirect
Total
=+
Data!$
CA$
10
=
DSUM(
Data,"
PTCC2",
Crit104)
=
DSUM(
Data,"
PTCC2",
Crit105)
=
SUM(
B27:
C27)
=+
Data!$
CA$
8
=
DSUM(
Data,"
PTCC2",
Crit102)
=
DSUM(
Data,"
PTCC2",
Crit103)
=
SUM(
B29:
C29)
=+
Data!$
CA$
11
=
DSUM(
Data,"
PTCC2",
Crit106)
=
DSUM(
Data,"
PTCC2",
Crit107)
=
SUM(
B30:
C30)
=+
Data!$
CA$
12
=
DSUM(
Data,"
PTCC2",
Crit108)
=
DSUM(
Data,"
PTCC2",
Crit109)
=
SUM(
B31:
C31)
=+
Data!$
CA$
13
=
DSUM(
Data,"
PTCC2",
Crit100)
=
DSUM(
Data,"
PTCC2",
Crit101)
=
SUM(
B32:
C32)
=+
Data!$
CA$
14
=
DSUM(
Data,"
PTCC2",
Crit110)
=
DSUM(
Data,"
PTCC2",
Crit111)
=
SUM(
B33:
C33)
=+
Data!$
CA$
15
=
DSUM(
Data,"
PTCC2",
Crit112)
=
DSUM(
Data,"
PTCC2",
Crit113)
=
SUM(
B34:
C34)
=+
Data!$
CA$
7
=
DSUM(
Data,"
PTCC2",
Crit114)
=
DSUM(
Data,"
PTCC2",
Crit115)
=
SUM(
B35:
C35)
Total
=
SUM(
B27:
B35)
=
SUM(
C27:
C35)
=
SUM(
B36:
C36)

Option
3
Direct
Indirect
Total
=+
Data!$
CA$
10
=
DSUM(
Data,"
PTCC3",
Crit104)
=
DSUM(
Data,"
PTCC3",
Crit105)
=
SUM(
B39:
C39)
=+
Data!$
CA$
8
=
DSUM(
Data,"
PTCC3",
Crit102)
=
DSUM(
Data,"
PTCC3",
Crit103)
=
SUM(
B41:
C41)
=+
Data!$
CA$
11
=
DSUM(
Data,"
PTCC3",
Crit106)
=
DSUM(
Data,"
PTCC3",
Crit107)
=
SUM(
B42:
C42)
=+
Data!$
CA$
12
=
DSUM(
Data,"
PTCC3",
Crit108)
=
DSUM(
Data,"
PTCC3",
Crit109)
=
SUM(
B43:
C43)
=+
Data!$
CA$
13
=
DSUM(
Data,"
PTCC3",
Crit100)
=
DSUM(
Data,"
PTCC3",
Crit101)
=
SUM(
B44:
C44)
=+
Data!$
CA$
14
=
DSUM(
Data,"
PTCC3",
Crit110)
=
DSUM(
Data,"
PTCC3",
Crit111)
=
SUM(
B45:
C45)
=+
Data!$
CA$
15
=
DSUM(
Data,"
PTCC3",
Crit112)
=
DSUM(
Data,"
PTCC3",
Crit113)
=
SUM(
B46:
C46)
=+
Data!$
CA$
7
=
DSUM(
Data,"
PTCC3",
Crit114)
=
DSUM(
Data,"
PTCC3",
Crit115)
=
SUM(
B47:
C47)
Total
=
SUM(
B39:
B47)
=
SUM(
C39:
C47)
=
SUM(
B48:
C48)

Option
4
Direct
Indirect
Total
=+
Data!$
CA$
10
=
DSUM(
Data,"
PTCC4",
Crit104)
=
DSUM(
Data,"
PTCC4",
Crit105)
=
SUM(
B51:
C51)
=+
Data!$
CA$
8
=
DSUM(
Data,"
PTCC4",
Crit102)
=
DSUM(
Data,"
PTCC4",
Crit103)
=
SUM(
B53:
C53)
=+
Data!$
CA$
11
=
DSUM(
Data,"
PTCC4",
Crit106)
=
DSUM(
Data,"
PTCC4",
Crit107)
=
SUM(
B54:
C54)
=+
Data!$
CA$
12
=
DSUM(
Data,"
PTCC4",
Crit108)
=
DSUM(
Data,"
PTCC4",
Crit109)
=
SUM(
B55:
C55)
=+
Data!$
CA$
13
=
DSUM(
Data,"
PTCC4",
Crit100)
=
DSUM(
Data,"
PTCC4",
Crit101)
=
SUM(
B56:
C56)
=+
Data!$
CA$
14
=
DSUM(
Data,"
PTCC4",
Crit110)
=
DSUM(
Data,"
PTCC4",
Crit111)
=
SUM(
B57:
C57)
=+
Data!$
CA$
15
=
DSUM(
Data,"
PTCC4",
Crit112)
=
DSUM(
Data,"
PTCC4",
Crit113)
=
SUM(
B58:
C58)
=+
Data!$
CA$
7
=
DSUM(
Data,"
PTCC4",
Crit114)
=
DSUM(
Data,"
PTCC4",
Crit115)
=
SUM(
B59:
C59)
Total
=
SUM(
B51:
B59)
=
SUM(
C51:
C59)
=
SUM(
B60:
C60)

February
14,
2003
59
of
66
Summary_
Final­
formula.
xls
­
Comp_
Costs
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
3
456
789
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
A
B
C
D
E
Social
Cost
of
Unemployment
­
Net
Impacts
over
15
Years
Only
Option
1
has
no
net
job
losses
­­
methodology
used
for
this
option
is
different
Based
on
a
7
percent
discount
rate
Administrative
cost
per
job
lost
=
93.25*(
154.9/
118.5)

Average
Annual
Compensation
for
MP&
M
Industry
Production
Workers
=
33508*(
154.8/
135.4)

WTP
for
avoiding
involuntary
unemployment
Low
Mid
High
=
B7*
2.5
=(
A11+
C11)/
2
=
B7*
3.3
Option
1
Low
Mid
High
Social
Cost
of
Unemployment
=
B21*
A11
=
B21*
B11
=
B21*
C11
Annualized
SC
of
Unemp.
=
PMT(
0.07,15,­
B15)
=
PMT(
0.07,15,­
C15)
=
PMT(
0.07,15,­
D15)
Admin.
Cost
of
Unemployment
=
B21*$
B$
5
=
B21*$
B$
5
=
B21*$
B$
5
Annualized
Admin.
Cost
=
PMT(
0.07,15,­
B17)
=
PMT(
0.07,15,­
C17)
=
PMT(
0.07,15,­
D17)
Total
SC
of
Unemployment
=
B16+
B18
=
C16+
C18
=
D16+
D18
Net
Job
losses
=
IF(
E67>'=
0,0,­
E67)
Gross
Job
losses
=
D67
Option
2
Low
Mid
High
Social
Cost
of
Unemployment
=
B30*
A11
=
B30*
B11
=
B30*
C11
Annualized
SC
of
Unemp.
=
PMT(
0.07,15,­
B24)
=
PMT(
0.07,15,­
C24)
=
PMT(
0.07,15,­
D24)
Admin.
Cost
of
Unemployment
=
B30*
B5
=
B30*
B5
=
B30*
B5
Annualized
Admin.
Cost
=
PMT(
0.07,15,­
B26)
=
PMT(
0.07,15,­
C26)
=
PMT(
0.07,15,­
D26)
Total
SC
of
Unemployment
=
B25+
B27
=
C25+
C27
=
D25+
D27
Net
Job
losses
=
IF(
E86>'=
0,0,­
E86)
Gross
Job
losses
=
D86
Option
3
Low
Mid
High
Social
Cost
of
Unemployment
=
B39*
A11
=
B39*
B11
=
B39*
C11
Annualized
SC
of
Unemp.
=
PMT(
0.07,15,­
B33)
=
PMT(
0.07,15,­
C33)
=
PMT(
0.07,15,­
D33)
Admin.
Cost
of
Unemployment
=
B39*$
B$
5
=
B39*$
B$
5
=
B39*$
B$
5
Annualized
Admin.
Cost
=
PMT(
0.07,15,­
B35)
=
PMT(
0.07,15,­
C35)
=
PMT(
0.07,15,­
D35)
Total
SC
of
Unemployment
=
B34+
B36
=
C34+
C36
=
D34+
D36
Net
Job
losses
=
IF(
E105>'=
0,0,­
E105)
Gross
Job
losses
=
D105
Option
4
Low
Mid
High
Social
Cost
of
Unemployment
=
B48*
A11
=
B48*
B11
=
B48*
C11
Annualized
SC
of
Unemp.
=
PMT(
0.07,15,­
B42)
=
PMT(
0.07,15,­
C42)
=
PMT(
0.07,15,­
D42)
Admin.
Cost
of
Unemployment
=
B48*$
B$
5
=
B48*$
B$
5
=
B48*$
B$
5
Annualized
Admin.
Cost
=
PMT(
0.07,15,­
B44)
=
PMT(
0.07,15,­
C44)
=
PMT(
0.07,15,­
D44)
Total
SC
of
Unemployment
=
B43+
B45
=
C43+
C45
=
D43+
D45
Net
Job
losses
=
IF(
E124>'=
0,0,­
E124)
Gross
Job
losses
=
D124
Option
1
Year
One­
Time
Manufacturing
&
Installation
Annual
O&
M
Closures
Net
Change
in
Employment
1
=((
LaborCost!$
D$
18+
LaborCost!$
D$
19)/
3)
=
LaborCost!$
E$
20/
3
=
Job_
Loss!$
C$
13/
3
=
B52+
C52­
D52
2
=((
LaborCost!$
D$
18+
LaborCost!$
D$
19)/
3)
=
LaborCost!$
E$
20*(
2/
3)
=
Job_
Loss!$
C$
13/
3
=
B53+
C53­
D53
3
=((
LaborCost!$
D$
18+
LaborCost!$
D$
19)/
3)
=
LaborCost!$
E$
20
=
Job_
Loss!$
C$
13/
3
=
B54+
C54­
D54
February
14,
2003
60
of
66
Summary_
Final­
formula.
xls
­
SC_
Unemp
Record
for
the
Final
Metal
Product
and
Machinery
Rule
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
A
B
C
D
E
4
=
LaborCost!$
E$
20
=
B55+
C55­
D55
5
=
LaborCost!$
E$
20
=
B56+
C56­
D56
6
=
LaborCost!$
E$
20
=
B57+
C57­
D57
7
=
LaborCost!$
E$
20
=
B58+
C58­
D58
8
=
LaborCost!$
E$
20
=
B59+
C59­
D59
9
=
LaborCost!$
E$
20
=
B60+
C60­
D60
10
=
LaborCost!$
E$
20
=
B61+
C61­
D61
11
=
LaborCost!$
E$
20
=
B62+
C62­
D62
12
=
LaborCost!$
E$
20
=
B63+
C63­
D63
13
=
LaborCost!$
E$
20
=
B64+
C64­
D64
14
=
LaborCost!$
E$
20
=
B65+
C65­
D65
15
=
LaborCost!$
E$
20
=
B66+
C66­
D66
Total
FTE­
years
over
15
years
=
SUM(
B52:
B66)
=
SUM(
C52:
C66)
=
SUM(
D52:
D66)
=
SUM(
E52:
E66)

Option
2
Year
One­
Time
Manufacturing
&
Installation
Annual
O&
M
Closures
Net
Change
in
Employment
1
=((
LaborCost!$
D$
26+
LaborCost!$
D$
27)/
3)
=
LaborCost!$
E$
28/
3
=
Job_
Loss!$
E$
13/
3
=
B71+
C71­
D71
2
=((
LaborCost!$
D$
26+
LaborCost!$
D$
27)/
3)
=
LaborCost!$
E$
28*(
2/
3)
=
Job_
Loss!$
E$
13/
3
=
B72+
C72­
D72
3
=((
LaborCost!$
D$
26+
LaborCost!$
D$
27)/
3)
=
LaborCost!$
E$
28
=
Job_
Loss!$
E$
13/
3
=
B73+
C73­
D73
4
=
LaborCost!$
E$
28
=
B74+
C74­
D74
5
=
LaborCost!$
E$
28
=
B75+
C75­
D75
6
=
LaborCost!$
E$
28
=
B76+
C76­
D76
7
=
LaborCost!$
E$
28
=
B77+
C77­
D77
8
=
LaborCost!$
E$
28
=
B78+
C78­
D78
9
=
LaborCost!$
E$
28
=
B79+
C79­
D79
10
=
LaborCost!$
E$
28
=
B80+
C80­
D80
11
=
LaborCost!$
E$
28
=
B81+
C81­
D81
12
=
LaborCost!$
E$
28
=
B82+
C82­
D82
13
=
LaborCost!$
E$
28
=
B83+
C83­
D83
14
=
LaborCost!$
E$
28
=
B84+
C84­
D84
15
=
LaborCost!$
E$
28
=
B85+
C85­
D85
Total
FTE­
years
over
15
years
=
SUM(
B71:
B85)
=
SUM(
C71:
C85)
=
SUM(
D71:
D85)
=
SUM(
E71:
E85)

Option
3
Year
One­
Time
Manufacturing
&
Installation
Annual
O&
M
Closures
Net
Change
in
Employment
1
=((
LaborCost!$
D$
34+
LaborCost!$
D$
35)/
3)
=
LaborCost!$
E$
36/
3
=
Job_
Loss!$
G$
13/
3
=
B90+
C90­
D90
2
=((
LaborCost!$
D$
34+
LaborCost!$
D$
35)/
3)
=
LaborCost!$
E$
36*(
2/
3)
=
Job_
Loss!$
G$
13/
3
=
B91+
C91­
D91
3
=((
LaborCost!$
D$
34+
LaborCost!$
D$
35)/
3)
=
LaborCost!$
E$
36
=
Job_
Loss!$
G$
13/
3
=
B92+
C92­
D92
4
=
LaborCost!$
E$
36
=
B93+
C93­
D93
5
=
LaborCost!$
E$
36
=
B94+
C94­
D94
6
=
LaborCost!$
E$
36
=
B95+
C95­
D95
7
=
LaborCost!$
E$
36
=
B96+
C96­
D96
8
=
LaborCost!$
E$
36
=
B97+
C97­
D97
9
=
LaborCost!$
E$
36
=
B98+
C98­
D98
10
=
LaborCost!$
E$
36
=
B99+
C99­
D99
11
=
LaborCost!$
E$
36
=
B100+
C100­
D100
12
=
LaborCost!$
E$
36
=
B101+
C101­
D101
13
=
LaborCost!$
E$
36
=
B102+
C102­
D102
14
=
LaborCost!$
E$
36
=
B103+
C103­
D103
15
=
LaborCost!$
E$
36
=
B104+
C104­
D104
Total
FTE­
years
over
15
years
=
SUM(
B90:
B104)
=
SUM(
C90:
C104)
=
SUM(
D90:
D104)
=
SUM(
E90:
E104)

Option
4
Year
One­
Time
Manufacturing
&
Installation
Annual
O&
M
Closures
Net
Change
in
Employment
1
=((
LaborCost!$
D$
42+
LaborCost!$
D$
43)/
3)
=
LaborCost!$
E$
44/
3
=
Job_
Loss!$
I$
13/
3
=
B109+
C109­
D109
2
=((
LaborCost!$
D$
42+
LaborCost!$
D$
43)/
3)
=
LaborCost!$
E$
44*(
2/
3)
=
Job_
Loss!$
I$
13/
3
=
B110+
C110­
D110
February
14,
2003
61
of
66
Summary_
Final­
formula.
xls
­
SC_
Unemp
Record
for
the
Final
Metal
Product
and
Machinery
Rule
111
112
113
114
115
116
117
118
119
120
121
122
123
124
A
B
C
D
E
3
=((
LaborCost!$
D$
42+
LaborCost!$
D$
43)/
3)
=
LaborCost!$
E$
44
=
Job_
Loss!$
I$
13/
3
=
B111+
C111­
D111
4
=
LaborCost!$
E$
44
=
B112+
C112­
D112
5
=
LaborCost!$
E$
44
=
B113+
C113­
D113
6
=
LaborCost!$
E$
44
=
B114+
C114­
D114
7
=
LaborCost!$
E$
44
=
B115+
C115­
D115
8
=
LaborCost!$
E$
44
=
B116+
C116­
D116
9
=
LaborCost!$
E$
44
=
B117+
C117­
D117
10
=
LaborCost!$
E$
44
=
B118+
C118­
D118
11
=
LaborCost!$
E$
44
=
B119+
C119­
D119
12
=
LaborCost!$
E$
44
=
B120+
C120­
D120
13
=
LaborCost!$
E$
44
=
B121+
C121­
D121
14
=
LaborCost!$
E$
44
=
B122+
C122­
D122
15
=
LaborCost!$
E$
44
=
B123+
C123­
D123
Total
FTE­
years
over
15
years
=
SUM(
B109:
B123)
=
SUM(
C109:
C123)
=
SUM(
D109:
D123)
=
SUM(
E109:
E123)

February
14,
2003
62
of
66
Summary_
Final­
formula.
xls
­
SC_
Unemp
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
234
56789
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
A
B
C
D
E
Employment
Generation
Effects
Labor
Share
of
Equipment
0.30632
Hourly
Wage
Rate
(
2001$)
=
29.67*
153.5/
131.3
Work
Hours
Per
Year
2,000
Components
of
Capital
Costs
by
Regulatory
Option
Cost
Type
Option
1
Option
2
Option
3
Option
4
Equipment
Manufacturing
Costs
=
B10­
B9­
B8
=
C10­
C9­
C8
=
D10­
D9­
D8
=
E10­
E9­
E8
Shipping
Costs
=
B10*
0.2
=
C10*
0.2
=
D10*
0.2
=
E10*
0.2
Installation
Costs
=
B12*
0.07
=
C12*
0.07
=
D12*
0.07
=
E12*
0.07
Installed
Direct
Capital
Costs
=
B12/
1.476
=
C12/
1.476
=
D12/
1.476
=
E12/
1.476
Indirect
Costs
=
B10*
0.476
=
C10*
0.476
=
D10*
0.476
=
E10*
0.476
Total
Installed
Capital
Costs
=
DSUM(
Data,"
Cap­
1",
Crit180)
=
DSUM(
Data,"
Cap­
2",
Crit181)
=
DSUM(
Data,"
Cap­
3",
Crit182)
=
DSUM(
Data,"
Cap­
4",
Crit183)

Direct
Labor
Effects
from
Compliance
Equipment
­
Option
1
Labor
Cost
Component
Direct
Labor
Requirements
One­
time
basis
Annual
basis
One­
time
basis
Annual
basis
Equipment
Manufacturing
=
B7*
Labor
=
B18/(
Wage*
Hours)
Installation
=
B9
=
B19/(
Wage*
Hours)
Operation
=
DSUM(
Data,"
Ann­
1",
Crit180)*
0.01
=
C20/(
Wage*
Hours)
=
DSUM(
Data,"
Ann­
1",
Crit180)
Direct
Labor
Effects
from
Compliance
Equipment
­
Option
2
Labor
Cost
Component
Direct
Labor
Requirements
One­
time
basis
Annual
basis
One­
time
basis
Annual
basis
Equipment
Manufacturing
=
C7*
Labor
=
B26/(
Wage*
Hours)
Installation
=
C9
=
B27/(
Wage*
Hours)
Operation
=
DSUM(
Data,"
Ann­
2",
Crit181)*
0.01
=
C28/(
Wage*
Hours)

Direct
Labor
Effects
from
Compliance
Equipment
­
Option
3
Labor
Cost
Component
Direct
Labor
Requirements
One­
time
basis
Annual
basis
One­
time
basis
Annual
basis
Equipment
Manufacturing
=
D7*
Labor
=
B34/(
Wage*
Hours)
Installation
=
D9
=
B35/(
Wage*
Hours)
Operation
=
DSUM(
Data,"
Ann­
3",
Crit182)*
0.01
=
C36/(
Wage*
Hours)

Direct
Labor
Effects
from
Compliance
Equipment
­
Option
4
Labor
Cost
Component
Direct
Labor
Requirements
One­
time
basis
Annual
basis
One­
time
basis
Annual
basis
Equipment
Manufacturing
=
E7*
Labor
=
B42/(
Wage*
Hours)
Installation
=
E9
=
B43/(
Wage*
Hours)
Operation
=
DSUM(
Data,"
Ann­
4",
Crit183)*
0.01
=
C44/(
Wage*
Hours)

February
14,
2003
63
of
66
Summary_
Final­
formula.
xls
­
LaborCost
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
3
4
5
6
7
8
9
10
11
12
13
A
B
C
D
E
Employment
Losses
Due
to
Regulatory
Closures
Job
Losses
from
Regulatory
Closures
Option
1
Option
2
Subcategory
Baseline
Job
Losses
%
of
Total
Job
Losses
=+
Data!$
CA$
10
=
DSUM(
Data,"
wFTE",
Crit57)+
DSUM(
Data,"
wFTE",
crit82)
=
DSUM(
Data,"
wFTE",
crit455)+
DSUM(
Data,"
wFTE",
crit461)
=
C6/$
B6
=
DSUM(
Data,"
wFTE",
crit464)+
DSUM(
Data,"
wFTE",
crit470)
=+
Data!$
CA$
8
=
DSUM(
Data,"
wFTE",
Crit53)
=
DSUM(
Data,"
wFTE",
crit454)
=
C7/$
B7
=
DSUM(
Data,"
wFTE",
crit463)
=+
Data!$
CA$
11
=
DSUM(
Data,"
wFTE",
Crit61)
=
DSUM(
Data,"
wFTE",
crit456)
=
C8/$
B8
=
DSUM(
Data,"
wFTE",
crit465)
=+
Data!$
CA$
12
=
DSUM(
Data,"
wFTE",
Crit65)
=
DSUM(
Data,"
wFTE",
crit457)
=
C9/$
B9
=
DSUM(
Data,"
wFTE",
crit466)
=+
Data!$
CA$
13
=
DSUM(
Data,"
wFTE",
Crit49)
=
DSUM(
Data,"
wFTE",
crit453)
=
C10/$
B10
=
DSUM(
Data,"
wFTE",
crit462)
=+
Data!$
CA$
14
=
DSUM(
Data,"
wFTE",
Crit69)
=
DSUM(
Data,"
wFTE",
crit458)
0.0%
=
DSUM(
Data,"
wFTE",
crit467)
=+
Data!$
CA$
15
=
DSUM(
Data,"
wFTE",
Crit73)
=
DSUM(
Data,"
wFTE",
crit459)
=
C12/$
B12
=
DSUM(
Data,"
wFTE",
crit468)
All
Subcategories
=
SUM(
B6:
B12)
=
SUM(
C6:
C12)
=
C13/$
B13
=
SUM(
E6:
E12)

February
14,
2003
64
of
66
Summary_
Final­
formula.
xls
­
Job_
Loss
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
2
3
4
5
6
7
8
9
10
11
12
13
F
G
H
I
J
Option
3
Option
4
%
of
Total
Job
Losses
%
of
Total
Job
Losses
%
of
Total
=
E6/$
B6
=
DSUM(
Data,"
wFTE",
crit473)+
DSUM(
Data,"
wFTE",
crit479)
=
G6/$
B6
=
DSUM(
Data,"
wFTE",
crit482)+
DSUM(
Data,"
wFTE",
crit488)
=
I6/$
B6
=
E7/$
B7
=
DSUM(
Data,"
wFTE",
crit472)
=
G7/$
B7
=
DSUM(
Data,"
wFTE",
crit481)
=
I7/$
B7
=
E8/$
B8
=
DSUM(
Data,"
wFTE",
crit474)
=
G8/$
B8
=
DSUM(
Data,"
wFTE",
crit483)
=
I8/$
B8
=
E9/$
B9
=
DSUM(
Data,"
wFTE",
crit475)
=
G9/$
B9
=
DSUM(
Data,"
wFTE",
crit484)
=
I9/$
B9
=
E10/$
B10
=
DSUM(
Data,"
wFTE",
crit471)
=
G10/$
B10
=
DSUM(
Data,"
wFTE",
crit480)
=
I10/$
B10
0.0%
=
DSUM(
Data,"
wFTE",
crit476)
0.0%
=
DSUM(
Data,"
wFTE",
crit485)
0.0%
=
E12/$
B12
=
DSUM(
Data,"
wFTE",
crit477)
=
G12/$
B12
=
DSUM(
Data,"
wFTE",
crit486)
=
I12/$
B12
=
E13/$
B13
=
SUMIF(
Data!
S$
7:
S$
889,1,
Data!
N$
7:
N$
889)
=
G13/$
B13
=
SUMIF(
Data!
T$
7:
T$
889,1,
Data!
N$
7:
N$
889)
=
I13/$
B13
February
14,
2003
65
of
66
Summary_
Final­
formula.
xls
­
Job_
Loss
Record
for
the
Final
Metal
Product
and
Machinery
Rule
1
23
4
567
89
10
11
12
13
14
15
16
17
18
19
20
21
22
23
A
B
C
Profile
Data
Figure
3.2:
Number
of
Facilities
by
Discharge
Type
Discharge
Type
Number
of
Facilities
Direct
=
DSUM(
by_
Fac,"
Weight",
Crit2)
Both
=
DSUM(
by_
Fac,"
Weight",
crit452)
Indirect
=
DSUM(
by_
Fac,"
Weight",
Crit1)

Figure
3.3:
Number
of
Facilities
by
Revenue
Status
Revenue
Source
Number
of
Dischargers
Number
of
Facilities
Manufacturing
=
SUMIF([
facdata_
Final.
xls]
FacData!$
J$
6:$
J$
870,
"
M",
[
facdata_
Final.
xls]
FacData!$
F$
6:$
F$
870)
=
SUMIF(
by_
Fac!$
H$
6:$
H$
863,
"
M",
by_
Fac!$
C$
6:$
C$
863)
Rebuilding
and
Maintenance
=
SUMIF([
facdata_
Final.
xls]
FacData!$
J$
6:$
J$
870,
"
R",
[
facdata_
Final.
xls]
FacData!$
F$
6:$
F$
870)
=
SUMIF(
by_
Fac!$
H$
6:$
H$
863,
"
R",
by_
Fac!$
C$
6:$
C$
863)
Both
Manufacturing
and
Rebuilding
and
Maintenance
=
SUMIF([
facdata_
Final.
xls]
FacData!$
J$
6:$
J$
870,
"
B",
[
facdata_
Final.
xls]
FacData!$
F$
6:$
F$
870)
=
SUMIF(
by_
Fac!$
H$
6:$
H$
863,
"
B",
by_
Fac!$
C$
6:$
C$
863)
Unknown
=
SUMIF([
facdata_
Final.
xls]
FacData!$
J$
6:$
J$
870,
"
U",
[
facdata_
Final.
xls]
FacData!$
F$
6:$
F$
870)
=
SUMIF(
by_
Fac!$
H$
6:$
H$
863,
"
U",
by_
Fac!$
C$
6:$
C$
863)
Municipality
=
SUMIF([
facdata_
Final.
xls]
FacData!$
J$
6:$
J$
870,
"
MU",
[
facdata_
Final.
xls]
FacData!$
F$
6:$
F$
870)
=
SUMIF(
by_
Fac!$
H$
6:$
H$
863,
"
MU",
by_
Fac!$
C$
6:$
C$
863)
Total
=
SUM(
B12:
B16)
=
SUM(
C12:
C16)

Figure
3.4:
Number
of
Facilities
by
Small
Business
Status
Small
Business
Status
(
Private
Facilities)
Number
of
Facilities
Potentially
Small
=
DSUM(
by_
Fac,"
Weight",
crit388)
Large
=
DSUM(
by_
Fac,"
Weight",
crit389)

February
14,
2003
66
of
66
Summary_
Final­
formula.
xls
­
Profile
